[JOTECH] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -64.9%
YoY- 154.28%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 62,894 38,608 38,133 21,720 17,803 22,833 0 -100.00%
PBT 2,614 39 3,620 1,224 -880 1,598 0 -100.00%
Tax 485 628 -1,071 -647 880 -131 0 -100.00%
NP 3,099 667 2,549 577 0 1,467 0 -100.00%
-
NP to SH 2,894 667 2,549 577 -1,063 1,467 0 -100.00%
-
Tax Rate -18.55% -1,610.26% 29.59% 52.86% - 8.20% - -
Total Cost 59,795 37,941 35,584 21,143 17,803 21,366 0 -100.00%
-
Net Worth 64,575 64,744 62,908 60,104 57,545 55,961 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 129 - - 1,803 - 1,998 - -100.00%
Div Payout % 4.46% - - 312.50% - 136.24% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 64,575 64,744 62,908 60,104 57,545 55,961 0 -100.00%
NOSH 64,575 64,744 40,849 40,069 39,962 39,972 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 4.93% 1.73% 6.68% 2.66% 0.00% 6.42% 0.00% -
ROE 4.48% 1.03% 4.05% 0.96% -1.85% 2.62% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 97.40 59.63 93.35 54.21 44.55 57.12 0.00 -100.00%
EPS 0.45 1.03 6.24 1.44 -2.66 3.67 0.00 -100.00%
DPS 0.20 0.00 0.00 4.50 0.00 5.00 0.00 -100.00%
NAPS 1.00 1.00 1.54 1.50 1.44 1.40 3.34 1.29%
Adjusted Per Share Value based on latest NOSH - 40,069
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 5.61 3.44 3.40 1.94 1.59 2.04 0.00 -100.00%
EPS 0.26 0.06 0.23 0.05 -0.09 0.13 0.00 -100.00%
DPS 0.01 0.00 0.00 0.16 0.00 0.18 0.00 -100.00%
NAPS 0.0576 0.0577 0.0561 0.0536 0.0513 0.0499 3.34 4.41%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - - - -
Price 0.46 1.11 2.74 1.23 0.00 0.00 0.00 -
P/RPS 0.47 1.86 2.94 2.27 0.00 0.00 0.00 -100.00%
P/EPS 10.26 107.75 43.91 85.42 0.00 0.00 0.00 -100.00%
EY 9.74 0.93 2.28 1.17 0.00 0.00 0.00 -100.00%
DY 0.43 0.00 0.00 3.66 0.00 0.00 0.00 -100.00%
P/NAPS 0.46 1.11 1.78 0.82 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 21/03/06 07/02/05 16/02/04 20/02/03 08/02/02 12/02/01 - -
Price 0.55 1.02 2.99 1.15 0.00 0.00 0.00 -
P/RPS 0.56 1.71 3.20 2.12 0.00 0.00 0.00 -100.00%
P/EPS 12.27 99.01 47.92 79.86 0.00 0.00 0.00 -100.00%
EY 8.15 1.01 2.09 1.25 0.00 0.00 0.00 -100.00%
DY 0.36 0.00 0.00 3.91 0.00 0.00 0.00 -100.00%
P/NAPS 0.55 1.02 1.94 0.77 0.00 0.00 0.00 -100.00%

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