[JOTECH] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
09-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 36.2%
YoY- 623.0%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 214,099 163,713 133,853 89,215 78,465 104,947 27,860 40.45%
PBT 6,104 -1,876 9,474 6,008 1,201 9,610 4,902 3.72%
Tax -959 1,634 -2,094 -1,482 -575 -1,945 -1,092 -2.14%
NP 5,145 -242 7,380 4,526 626 7,665 3,810 5.13%
-
NP to SH 4,780 -242 7,380 4,526 626 7,665 3,810 3.85%
-
Tax Rate 15.71% - 22.10% 24.67% 47.88% 20.24% 22.28% -
Total Cost 208,954 163,955 126,473 84,689 77,839 97,282 24,050 43.35%
-
Net Worth 64,385 66,615 64,399 60,957 57,333 57,970 29,158 14.10%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 129 2,625 1,799 3,002 - 1,998 - -
Div Payout % 2.70% 0.00% 24.38% 66.34% - 26.07% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 64,385 66,615 64,399 60,957 57,333 57,970 29,158 14.10%
NOSH 64,385 64,675 41,818 40,103 40,093 39,979 9,719 37.02%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.40% -0.15% 5.51% 5.07% 0.80% 7.30% 13.68% -
ROE 7.42% -0.36% 11.46% 7.42% 1.09% 13.22% 13.07% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 332.52 253.13 320.08 222.46 195.71 262.50 286.64 2.50%
EPS 7.42 -0.37 17.65 11.29 1.56 19.17 39.20 -24.21%
DPS 0.20 4.06 4.30 7.50 0.00 5.00 0.00 -
NAPS 1.00 1.03 1.54 1.52 1.43 1.45 3.00 -16.72%
Adjusted Per Share Value based on latest NOSH - 40,103
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 19.09 14.60 11.94 7.96 7.00 9.36 2.48 40.49%
EPS 0.43 -0.02 0.66 0.40 0.06 0.68 0.34 3.98%
DPS 0.01 0.23 0.16 0.27 0.00 0.18 0.00 -
NAPS 0.0574 0.0594 0.0574 0.0544 0.0511 0.0517 0.026 14.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - - -
Price 0.55 0.94 3.00 1.19 1.68 0.00 0.00 -
P/RPS 0.17 0.37 0.94 0.53 0.86 0.00 0.00 -
P/EPS 7.41 -251.22 17.00 10.54 107.60 0.00 0.00 -
EY 13.50 -0.40 5.88 9.48 0.93 0.00 0.00 -
DY 0.36 4.32 1.43 6.30 0.00 0.00 0.00 -
P/NAPS 0.55 0.91 1.95 0.78 1.17 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 14/06/06 11/05/05 11/05/04 09/05/03 09/05/02 26/04/01 - -
Price 1.00 0.93 2.51 1.49 1.70 0.00 0.00 -
P/RPS 0.30 0.37 0.78 0.67 0.87 0.00 0.00 -
P/EPS 13.47 -248.55 14.22 13.20 108.88 0.00 0.00 -
EY 7.42 -0.40 7.03 7.57 0.92 0.00 0.00 -
DY 0.20 4.36 1.71 5.03 0.00 0.00 0.00 -
P/NAPS 1.00 0.90 1.63 0.98 1.19 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