[JOTECH] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
09-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -76.71%
YoY- 280.42%
Quarter Report
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 51,886 38,986 33,280 17,380 15,792 25,225 27,860 10.91%
PBT 737 -2,016 -475 1,049 -402 2,388 4,902 -27.06%
Tax -426 24 291 -275 402 -409 -1,092 -14.51%
NP 311 -1,992 -184 774 0 1,979 3,810 -34.12%
-
NP to SH 367 -1,992 -184 774 -429 1,979 3,810 -32.28%
-
Tax Rate 57.80% - - 26.22% - 17.13% 22.28% -
Total Cost 51,575 40,978 33,464 16,606 15,792 23,246 24,050 13.55%
-
Net Worth 64,385 66,615 64,399 60,957 57,333 57,970 36,253 10.04%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 64,385 66,615 64,399 60,957 57,333 57,970 36,253 10.04%
NOSH 64,385 64,675 41,818 40,103 40,093 39,979 9,719 37.02%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.60% -5.11% -0.55% 4.45% 0.00% 7.85% 13.68% -
ROE 0.57% -2.99% -0.29% 1.27% -0.75% 3.41% 10.51% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 80.59 60.28 79.58 43.34 39.39 63.09 286.64 -19.05%
EPS 0.06 -3.08 -0.44 1.93 -1.07 4.95 39.20 -66.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.03 1.54 1.52 1.43 1.45 3.73 -19.69%
Adjusted Per Share Value based on latest NOSH - 40,103
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 4.63 3.48 2.97 1.55 1.41 2.25 2.48 10.96%
EPS 0.03 -0.18 -0.02 0.07 -0.04 0.18 0.34 -33.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0574 0.0594 0.0574 0.0544 0.0511 0.0517 0.0323 10.05%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - - -
Price 0.55 0.94 3.00 1.19 1.68 0.00 0.00 -
P/RPS 0.68 1.56 3.77 2.75 4.27 0.00 0.00 -
P/EPS 96.49 -30.52 -681.82 61.66 -157.01 0.00 0.00 -
EY 1.04 -3.28 -0.15 1.62 -0.64 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.91 1.95 0.78 1.17 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 14/06/06 11/05/05 11/05/04 09/05/03 09/05/02 26/04/01 04/08/00 -
Price 1.00 0.93 2.51 1.49 1.70 0.00 0.00 -
P/RPS 1.24 1.54 3.15 3.44 4.32 0.00 0.00 -
P/EPS 175.44 -30.19 -570.45 77.20 -158.88 0.00 0.00 -
EY 0.57 -3.31 -0.18 1.30 -0.63 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.90 1.63 0.98 1.19 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