[JOTECH] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
05-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 16.53%
YoY- 716.41%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 232,786 166,120 151,801 91,297 75,939 102,918 54,900 27.20%
PBT 8,345 -38 5,678 7,503 1,258 8,772 7,441 1.92%
Tax -1,118 619 -562 -2,229 -612 -1,487 -1,740 -7.10%
NP 7,227 581 5,116 5,274 646 7,285 5,701 4.03%
-
NP to SH 6,718 446 5,116 5,274 646 7,285 5,701 2.77%
-
Tax Rate 13.40% - 9.90% 29.71% 48.65% 16.95% 23.38% -
Total Cost 225,559 165,539 146,685 86,023 75,293 95,633 49,199 28.87%
-
Net Worth 64,572 65,878 55,125 60,773 57,562 59,488 38,941 8.79%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 219 - 2,625 3,602 1,199 1,998 - -
Div Payout % 3.27% - 51.31% 68.30% 185.64% 27.43% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 64,572 65,878 55,125 60,773 57,562 59,488 38,941 8.79%
NOSH 64,572 64,587 37,500 39,982 39,973 39,973 31,153 12.91%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.10% 0.35% 3.37% 5.78% 0.85% 7.08% 10.38% -
ROE 10.40% 0.68% 9.28% 8.68% 1.12% 12.25% 14.64% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 360.51 257.20 404.80 228.34 189.97 257.47 176.23 12.66%
EPS 10.40 0.69 13.64 13.19 1.62 18.22 18.30 -8.98%
DPS 0.34 0.00 7.00 9.00 3.00 5.00 0.00 -
NAPS 1.00 1.02 1.47 1.52 1.44 1.4882 1.25 -3.64%
Adjusted Per Share Value based on latest NOSH - 39,982
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 20.76 14.82 13.54 8.14 6.77 9.18 4.90 27.19%
EPS 0.60 0.04 0.46 0.47 0.06 0.65 0.51 2.74%
DPS 0.02 0.00 0.23 0.32 0.11 0.18 0.00 -
NAPS 0.0576 0.0588 0.0492 0.0542 0.0513 0.0531 0.0347 8.80%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 1.04 0.80 2.35 1.53 1.36 0.00 0.00 -
P/RPS 0.29 0.31 0.58 0.67 0.72 0.00 0.00 -
P/EPS 10.00 115.85 17.23 11.60 84.16 0.00 0.00 -
EY 10.00 0.86 5.81 8.62 1.19 0.00 0.00 -
DY 0.33 0.00 2.98 5.88 2.21 0.00 0.00 -
P/NAPS 1.04 0.78 1.60 1.01 0.94 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 09/08/06 24/08/05 12/08/04 05/08/03 15/08/02 17/08/01 - -
Price 0.99 0.76 1.22 1.70 1.35 0.00 0.00 -
P/RPS 0.27 0.30 0.30 0.74 0.71 0.00 0.00 -
P/EPS 9.52 110.06 8.94 12.89 83.54 0.00 0.00 -
EY 10.51 0.91 11.18 7.76 1.20 0.00 0.00 -
DY 0.34 0.00 5.74 5.29 2.22 0.00 0.00 -
P/NAPS 0.99 0.75 0.83 1.12 0.94 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