[JOTECH] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
12-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 108.15%
YoY- -99.34%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 45,902 63,609 44,922 42,515 24,567 22,485 25,011 10.64%
PBT 2,434 3,536 1,295 -543 3,253 1,758 1,701 6.15%
Tax -427 -616 -457 558 -974 -227 -190 14.44%
NP 2,007 2,920 838 15 2,279 1,531 1,511 4.84%
-
NP to SH 1,953 2,641 703 15 2,279 1,531 1,511 4.36%
-
Tax Rate 17.54% 17.42% 35.29% - 29.94% 12.91% 11.17% -
Total Cost 43,895 60,689 44,084 42,500 22,288 20,954 23,500 10.96%
-
Net Worth 91,212 78,739 65,878 55,125 60,773 57,562 59,488 7.37%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 1,591 - - 2,625 1,799 1,199 - -
Div Payout % 81.48% - - 17,500.00% 78.95% 78.33% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 91,212 78,739 65,878 55,125 60,773 57,562 59,488 7.37%
NOSH 723,333 64,572 64,587 37,500 39,982 39,973 39,973 61.99%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.37% 4.59% 1.87% 0.04% 9.28% 6.81% 6.04% -
ROE 2.14% 3.35% 1.07% 0.03% 3.75% 2.66% 2.54% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 6.35 98.51 69.55 113.37 61.44 56.25 62.57 -31.69%
EPS 0.27 4.09 1.09 0.04 5.70 3.83 3.78 -35.57%
DPS 0.22 0.00 0.00 7.00 4.50 3.00 0.00 -
NAPS 0.1261 1.2194 1.02 1.47 1.52 1.44 1.4882 -33.71%
Adjusted Per Share Value based on latest NOSH - 37,500
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 4.09 5.67 4.01 3.79 2.19 2.01 2.23 10.63%
EPS 0.17 0.24 0.06 0.00 0.20 0.14 0.13 4.57%
DPS 0.14 0.00 0.00 0.23 0.16 0.11 0.00 -
NAPS 0.0813 0.0702 0.0588 0.0492 0.0542 0.0513 0.0531 7.35%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 0.15 1.04 0.80 2.35 1.53 1.36 0.00 -
P/RPS 2.36 1.06 1.15 2.07 2.49 2.42 0.00 -
P/EPS 55.56 25.43 73.50 5,875.00 26.84 35.51 0.00 -
EY 1.80 3.93 1.36 0.02 3.73 2.82 0.00 -
DY 1.47 0.00 0.00 2.98 2.94 2.21 0.00 -
P/NAPS 1.19 0.85 0.78 1.60 1.01 0.94 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 07/08/07 09/08/06 24/08/05 12/08/04 05/08/03 15/08/02 17/08/01 -
Price 0.14 0.99 0.76 1.22 1.70 1.35 0.00 -
P/RPS 2.21 1.00 1.09 1.08 2.77 2.40 0.00 -
P/EPS 51.85 24.21 69.82 3,050.00 29.82 35.25 0.00 -
EY 1.93 4.13 1.43 0.03 3.35 2.84 0.00 -
DY 1.57 0.00 0.00 5.74 2.65 2.22 0.00 -
P/NAPS 1.11 0.81 0.75 0.83 1.12 0.94 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