[JOTECH] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
05-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 294.44%
YoY- 177.04%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 115,494 83,908 75,795 41,947 38,277 50,235 54,900 13.18%
PBT 4,272 -721 -1,018 4,302 1,356 4,088 7,442 -8.83%
Tax -1,040 -541 849 -1,249 -254 -599 -1,741 -8.22%
NP 3,232 -1,262 -169 3,053 1,102 3,489 5,701 -9.02%
-
NP to SH 3,009 -1,289 -169 3,053 1,102 3,489 5,701 -10.09%
-
Tax Rate 24.34% - - 29.03% 18.73% 14.65% 23.39% -
Total Cost 112,262 85,170 75,964 38,894 37,175 46,746 49,199 14.73%
-
Net Worth 78,737 66,018 62,107 60,819 57,495 59,545 38,067 12.87%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 929 1,579 2,957 1,800 1,197 - - -
Div Payout % 30.90% 0.00% 0.00% 58.98% 108.70% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 78,737 66,018 62,107 60,819 57,495 59,545 38,067 12.87%
NOSH 64,570 64,723 42,249 40,013 39,927 40,011 30,454 13.33%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.80% -1.50% -0.22% 7.28% 2.88% 6.95% 10.38% -
ROE 3.82% -1.95% -0.27% 5.02% 1.92% 5.86% 14.98% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 178.86 129.64 179.40 104.83 95.87 125.55 180.27 -0.13%
EPS 4.66 -1.99 -0.40 7.63 2.76 8.72 18.72 -20.67%
DPS 1.44 2.44 7.00 4.50 3.00 0.00 0.00 -
NAPS 1.2194 1.02 1.47 1.52 1.44 1.4882 1.25 -0.41%
Adjusted Per Share Value based on latest NOSH - 39,982
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 10.30 7.48 6.76 3.74 3.41 4.48 4.90 13.17%
EPS 0.27 -0.11 -0.02 0.27 0.10 0.31 0.51 -10.05%
DPS 0.08 0.14 0.26 0.16 0.11 0.00 0.00 -
NAPS 0.0702 0.0589 0.0554 0.0542 0.0513 0.0531 0.034 12.83%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 1.04 0.80 2.35 1.53 1.36 0.00 0.00 -
P/RPS 0.58 0.62 1.31 1.46 1.42 0.00 0.00 -
P/EPS 22.32 -40.17 -587.50 20.05 49.28 0.00 0.00 -
EY 4.48 -2.49 -0.17 4.99 2.03 0.00 0.00 -
DY 1.38 3.05 2.98 2.94 2.21 0.00 0.00 -
P/NAPS 0.85 0.78 1.60 1.01 0.94 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 09/08/06 24/08/05 12/08/04 05/08/03 15/08/02 17/08/01 25/08/00 -
Price 0.99 0.76 1.22 1.70 1.35 0.00 0.00 -
P/RPS 0.55 0.59 0.68 1.62 1.41 0.00 0.00 -
P/EPS 21.24 -38.16 -305.00 22.28 48.91 0.00 0.00 -
EY 4.71 -2.62 -0.33 4.49 2.04 0.00 0.00 -
DY 1.45 3.21 5.74 2.65 2.22 0.00 0.00 -
P/NAPS 0.81 0.75 0.83 1.12 0.94 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment