[JOTECH] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
27-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -32.6%
YoY- -45.84%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 151,642 241,663 176,913 157,532 101,540 83,710 92,928 8.49%
PBT 4,022 9,236 776 3,246 8,602 2,453 6,469 -7.61%
Tax 809 -909 -366 202 -2,236 -770 -905 -
NP 4,831 8,327 410 3,448 6,366 1,683 5,564 -2.32%
-
NP to SH 4,795 7,967 194 3,448 6,366 1,683 5,564 -2.44%
-
Tax Rate -20.11% 9.84% 47.16% -6.22% 25.99% 31.39% 13.99% -
Total Cost 146,811 233,336 176,503 154,084 95,174 82,027 87,364 9.03%
-
Net Worth 89,827 64,531 67,352 66,021 63,693 59,199 60,100 6.92%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,461 219 - 2,625 3,602 1,199 1,998 9.58%
Div Payout % 72.19% 2.76% - 76.13% 56.59% 71.25% 35.92% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 89,827 64,531 67,352 66,021 63,693 59,199 60,100 6.92%
NOSH 711,785 64,531 64,761 64,727 40,058 39,999 39,934 61.58%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.19% 3.45% 0.23% 2.19% 6.27% 2.01% 5.99% -
ROE 5.34% 12.35% 0.29% 5.22% 9.99% 2.84% 9.26% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 21.30 374.49 273.17 243.38 253.48 209.28 232.70 -32.85%
EPS 0.67 12.35 0.30 5.33 15.89 4.21 13.93 -39.68%
DPS 0.49 0.34 0.00 4.06 9.00 3.00 5.00 -32.08%
NAPS 0.1262 1.00 1.04 1.02 1.59 1.48 1.505 -33.82%
Adjusted Per Share Value based on latest NOSH - 64,727
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.52 21.55 15.78 14.05 9.06 7.47 8.29 8.48%
EPS 0.43 0.71 0.02 0.31 0.57 0.15 0.50 -2.48%
DPS 0.31 0.02 0.00 0.23 0.32 0.11 0.18 9.47%
NAPS 0.0801 0.0576 0.0601 0.0589 0.0568 0.0528 0.0536 6.92%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.12 1.18 0.64 1.13 1.68 1.15 0.00 -
P/RPS 0.56 0.32 0.23 0.46 0.66 0.55 0.00 -
P/EPS 17.81 9.56 213.65 21.21 10.57 27.33 0.00 -
EY 5.61 10.46 0.47 4.71 9.46 3.66 0.00 -
DY 4.05 0.29 0.00 3.59 5.36 2.61 0.00 -
P/NAPS 0.95 1.18 0.62 1.11 1.06 0.78 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 13/11/06 18/11/05 27/10/04 27/10/03 01/11/02 01/11/01 -
Price 0.10 1.60 0.58 1.00 2.16 1.09 0.00 -
P/RPS 0.47 0.43 0.21 0.41 0.85 0.52 0.00 -
P/EPS 14.84 12.96 193.62 18.77 13.59 25.91 0.00 -
EY 6.74 7.72 0.52 5.33 7.36 3.86 0.00 -
DY 4.86 0.21 0.00 4.06 4.17 2.75 0.00 -
P/NAPS 0.79 1.60 0.56 0.98 1.36 0.74 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