[JOTECH] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
11-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -227.2%
YoY- -982.61%
Quarter Report
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 24,551 23,729 51,886 38,986 33,280 17,380 15,792 7.62%
PBT -4 831 737 -2,016 -475 1,049 -402 -53.59%
Tax 2,205 -212 -426 24 291 -275 402 32.76%
NP 2,201 619 311 -1,992 -184 774 0 -
-
NP to SH 2,274 662 367 -1,992 -184 774 -429 -
-
Tax Rate - 25.51% 57.80% - - 26.22% - -
Total Cost 22,350 23,110 51,575 40,978 33,464 16,606 15,792 5.95%
-
Net Worth 0 90,620 64,385 66,615 64,399 60,957 57,333 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 0 90,620 64,385 66,615 64,399 60,957 57,333 -
NOSH 947,500 735,555 64,385 64,675 41,818 40,103 40,093 69.32%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 8.97% 2.61% 0.60% -5.11% -0.55% 4.45% 0.00% -
ROE 0.00% 0.73% 0.57% -2.99% -0.29% 1.27% -0.75% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 2.59 3.23 80.59 60.28 79.58 43.34 39.39 -36.44%
EPS 0.25 0.09 0.06 -3.08 -0.44 1.93 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1232 1.00 1.03 1.54 1.52 1.43 -
Adjusted Per Share Value based on latest NOSH - 64,675
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 2.19 2.12 4.63 3.48 2.97 1.55 1.41 7.60%
EPS 0.20 0.06 0.03 -0.18 -0.02 0.07 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0808 0.0574 0.0594 0.0574 0.0544 0.0511 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.07 0.19 0.55 0.94 3.00 1.19 1.68 -
P/RPS 2.70 5.89 0.68 1.56 3.77 2.75 4.27 -7.34%
P/EPS 29.17 211.11 96.49 -30.52 -681.82 61.66 -157.01 -
EY 3.43 0.47 1.04 -3.28 -0.15 1.62 -0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.54 0.55 0.91 1.95 0.78 1.17 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 21/05/07 14/06/06 11/05/05 11/05/04 09/05/03 09/05/02 -
Price 0.06 0.14 1.00 0.93 2.51 1.49 1.70 -
P/RPS 2.32 4.34 1.24 1.54 3.15 3.44 4.32 -9.83%
P/EPS 25.00 155.56 175.44 -30.19 -570.45 77.20 -158.88 -
EY 4.00 0.64 0.57 -3.31 -0.18 1.30 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.14 1.00 0.90 1.63 0.98 1.19 -

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