[JOTECH] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 30.98%
YoY- 150.92%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 233,720 201,199 158,007 117,953 87,627 87,898 107,582 13.79%
PBT 7,091 3,351 -335 10,998 4,557 3,991 12,124 -8.54%
Tax -1,683 -509 1,901 -2,660 -1,234 -957 -2,628 -7.15%
NP 5,408 2,842 1,566 8,338 3,323 3,034 9,496 -8.95%
-
NP to SH 5,260 2,421 1,566 8,338 3,323 3,034 9,496 -9.37%
-
Tax Rate 23.73% 15.19% - 24.19% 27.08% 23.98% 21.68% -
Total Cost 228,312 198,357 156,441 109,615 84,304 84,864 98,086 15.11%
-
Net Worth 76,857 64,575 64,744 62,908 60,104 57,545 55,961 5.42%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,960 129 2,625 1,799 1,199 - 1,998 -0.31%
Div Payout % 37.27% 5.33% 167.62% 21.58% 36.09% - 21.05% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 76,857 64,575 64,744 62,908 60,104 57,545 55,961 5.42%
NOSH 623,333 64,575 64,744 40,849 40,069 39,962 39,972 58.02%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.31% 1.41% 0.99% 7.07% 3.79% 3.45% 8.83% -
ROE 6.84% 3.75% 2.42% 13.25% 5.53% 5.27% 16.97% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 37.50 311.57 244.05 288.75 218.69 219.95 269.14 -27.98%
EPS 0.84 3.75 2.42 20.41 8.29 7.59 23.76 -42.69%
DPS 0.31 0.20 4.05 4.40 3.00 0.00 5.00 -37.07%
NAPS 0.1233 1.00 1.00 1.54 1.50 1.44 1.40 -33.28%
Adjusted Per Share Value based on latest NOSH - 40,849
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 20.84 17.94 14.09 10.52 7.82 7.84 9.59 13.80%
EPS 0.47 0.22 0.14 0.74 0.30 0.27 0.85 -9.39%
DPS 0.17 0.01 0.23 0.16 0.11 0.00 0.18 -0.94%
NAPS 0.0685 0.0576 0.0577 0.0561 0.0536 0.0513 0.0499 5.41%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.19 0.46 1.11 2.74 1.23 0.00 0.00 -
P/RPS 0.51 0.15 0.45 0.95 0.56 0.00 0.00 -
P/EPS 22.52 12.27 45.89 13.42 14.83 0.00 0.00 -
EY 4.44 8.15 2.18 7.45 6.74 0.00 0.00 -
DY 1.66 0.43 3.65 1.61 2.44 0.00 0.00 -
P/NAPS 1.54 0.46 1.11 1.78 0.82 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 21/03/06 07/02/05 16/02/04 20/02/03 08/02/02 12/02/01 -
Price 0.21 0.55 1.02 2.99 1.15 0.00 0.00 -
P/RPS 0.56 0.18 0.42 1.04 0.53 0.00 0.00 -
P/EPS 24.89 14.67 42.17 14.65 13.87 0.00 0.00 -
EY 4.02 6.82 2.37 6.83 7.21 0.00 0.00 -
DY 1.50 0.36 3.97 1.47 2.61 0.00 0.00 -
P/NAPS 1.70 0.55 1.02 1.94 0.77 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