[JOTECH] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
27-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 20.05%
YoY- 66.42%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 63,274 54,397 43,604 37,873 27,630 19,859 29,849 13.33%
PBT 2,349 1,458 644 3,076 1,977 782 3,085 -4.43%
Tax -352 -561 424 -340 -333 -175 -757 -11.97%
NP 1,997 897 1,068 2,736 1,644 607 2,328 -2.52%
-
NP to SH 2,065 816 1,068 2,736 1,644 607 2,328 -1.97%
-
Tax Rate 14.99% 38.48% -65.84% 11.05% 16.84% 22.38% 24.54% -
Total Cost 61,277 53,500 42,536 35,137 25,986 19,252 27,521 14.26%
-
Net Worth 80,715 67,352 66,021 63,693 59,199 60,100 52,772 7.33%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 80,715 67,352 66,021 63,693 59,199 60,100 52,772 7.33%
NOSH 64,531 64,761 64,727 40,058 39,999 39,934 37,427 9.49%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.16% 1.65% 2.45% 7.22% 5.95% 3.06% 7.80% -
ROE 2.56% 1.21% 1.62% 4.30% 2.78% 1.01% 4.41% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 98.05 84.00 67.37 94.54 69.08 49.73 79.75 3.50%
EPS 3.20 1.26 1.65 6.83 4.11 1.52 6.22 -10.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2508 1.04 1.02 1.59 1.48 1.505 1.41 -1.97%
Adjusted Per Share Value based on latest NOSH - 40,058
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.64 4.85 3.89 3.38 2.46 1.77 2.66 13.33%
EPS 0.18 0.07 0.10 0.24 0.15 0.05 0.21 -2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.0601 0.0589 0.0568 0.0528 0.0536 0.0471 7.32%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 1.18 0.64 1.13 1.68 1.15 0.00 0.00 -
P/RPS 1.20 0.76 1.68 1.78 1.66 0.00 0.00 -
P/EPS 36.88 50.79 68.48 24.60 27.98 0.00 0.00 -
EY 2.71 1.97 1.46 4.07 3.57 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.62 1.11 1.06 0.78 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 13/11/06 18/11/05 27/10/04 27/10/03 01/11/02 01/11/01 08/11/00 -
Price 1.60 0.58 1.00 2.16 1.09 0.00 0.00 -
P/RPS 1.63 0.69 1.48 2.28 1.58 0.00 0.00 -
P/EPS 50.00 46.03 60.61 31.63 26.52 0.00 0.00 -
EY 2.00 2.17 1.65 3.16 3.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.56 0.98 1.36 0.74 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