[JOTECH] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
11-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -11.49%
YoY- 63.06%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 205,563 214,099 163,713 133,853 89,215 78,465 104,947 11.85%
PBT 7,185 6,104 -1,876 9,474 6,008 1,201 9,610 -4.72%
Tax -1,469 -959 1,634 -2,094 -1,482 -575 -1,945 -4.56%
NP 5,716 5,145 -242 7,380 4,526 626 7,665 -4.77%
-
NP to SH 5,555 4,780 -242 7,380 4,526 626 7,665 -5.22%
-
Tax Rate 20.45% 15.71% - 22.10% 24.67% 47.88% 20.24% -
Total Cost 199,847 208,954 163,955 126,473 84,689 77,839 97,282 12.74%
-
Net Worth 90,620 64,385 66,615 64,399 60,957 57,333 57,970 7.72%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 1,960 129 2,625 1,799 3,002 - 1,998 -0.31%
Div Payout % 35.29% 2.70% 0.00% 24.38% 66.34% - 26.07% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 90,620 64,385 66,615 64,399 60,957 57,333 57,970 7.72%
NOSH 735,555 64,385 64,675 41,818 40,103 40,093 39,979 62.44%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.78% 2.40% -0.15% 5.51% 5.07% 0.80% 7.30% -
ROE 6.13% 7.42% -0.36% 11.46% 7.42% 1.09% 13.22% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 27.95 332.52 253.13 320.08 222.46 195.71 262.50 -31.14%
EPS 0.76 7.42 -0.37 17.65 11.29 1.56 19.17 -41.59%
DPS 0.27 0.20 4.06 4.30 7.50 0.00 5.00 -38.50%
NAPS 0.1232 1.00 1.03 1.54 1.52 1.43 1.45 -33.68%
Adjusted Per Share Value based on latest NOSH - 41,818
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 18.33 19.09 14.60 11.94 7.96 7.00 9.36 11.84%
EPS 0.50 0.43 -0.02 0.66 0.40 0.06 0.68 -4.99%
DPS 0.17 0.01 0.23 0.16 0.27 0.00 0.18 -0.94%
NAPS 0.0808 0.0574 0.0594 0.0574 0.0544 0.0511 0.0517 7.72%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 0.19 0.55 0.94 3.00 1.19 1.68 0.00 -
P/RPS 0.68 0.17 0.37 0.94 0.53 0.86 0.00 -
P/EPS 25.16 7.41 -251.22 17.00 10.54 107.60 0.00 -
EY 3.97 13.50 -0.40 5.88 9.48 0.93 0.00 -
DY 1.40 0.36 4.32 1.43 6.30 0.00 0.00 -
P/NAPS 1.54 0.55 0.91 1.95 0.78 1.17 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 14/06/06 11/05/05 11/05/04 09/05/03 09/05/02 26/04/01 -
Price 0.14 1.00 0.93 2.51 1.49 1.70 0.00 -
P/RPS 0.50 0.30 0.37 0.78 0.67 0.87 0.00 -
P/EPS 18.54 13.47 -248.55 14.22 13.20 108.88 0.00 -
EY 5.39 7.42 -0.40 7.03 7.57 0.92 0.00 -
DY 1.90 0.20 4.36 1.71 5.03 0.00 0.00 -
P/NAPS 1.14 1.00 0.90 1.63 0.98 1.19 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