[JOTECH] QoQ Annualized Quarter 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- 454.63%
YoY- -84.47%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 167,816 155,944 158,007 159,198 151,590 133,120 117,953 26.52%
PBT -1,442 -8,064 -335 -498 -2,036 -1,900 10,998 -
Tax -1,082 96 1,901 1,697 1,698 1,164 -2,660 -45.13%
NP -2,524 -7,968 1,566 1,198 -338 -736 8,338 -
-
NP to SH -2,578 -7,968 1,566 1,198 -338 -736 8,338 -
-
Tax Rate - - - - - - 24.19% -
Total Cost 170,340 163,912 156,441 158,000 151,928 133,856 109,615 34.19%
-
Net Worth 66,018 66,615 84,558 65,034 62,107 64,399 61,971 4.31%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 3,158 - 4,476 5,950 5,914 - 1,810 44.97%
Div Payout % 0.00% - 285.87% 496.45% 0.00% - 21.72% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 66,018 66,615 84,558 65,034 62,107 64,399 61,971 4.31%
NOSH 64,723 64,675 63,952 63,758 42,249 41,818 40,241 37.31%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -1.50% -5.11% 0.99% 0.75% -0.22% -0.55% 7.07% -
ROE -3.90% -11.96% 1.85% 1.84% -0.54% -1.14% 13.45% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 259.28 241.12 247.07 249.69 358.79 318.33 293.11 -7.85%
EPS -3.98 -12.32 2.45 1.88 -0.80 -1.76 20.72 -
DPS 4.88 0.00 7.00 9.33 14.00 0.00 4.50 5.55%
NAPS 1.02 1.03 1.3222 1.02 1.47 1.54 1.54 -24.03%
Adjusted Per Share Value based on latest NOSH - 64,727
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 14.97 13.91 14.09 14.20 13.52 11.87 10.52 26.54%
EPS -0.23 -0.71 0.14 0.11 -0.03 -0.07 0.74 -
DPS 0.28 0.00 0.40 0.53 0.53 0.00 0.16 45.26%
NAPS 0.0589 0.0594 0.0754 0.058 0.0554 0.0574 0.0553 4.29%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.80 0.94 1.11 1.13 2.35 3.00 2.74 -
P/RPS 0.31 0.39 0.45 0.45 0.65 0.94 0.93 -51.95%
P/EPS -20.08 -7.63 45.33 60.11 -293.75 -170.45 13.22 -
EY -4.98 -13.11 2.21 1.66 -0.34 -0.59 7.56 -
DY 6.10 0.00 6.31 8.26 5.96 0.00 1.64 140.25%
P/NAPS 0.78 0.91 0.84 1.11 1.60 1.95 1.78 -42.33%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 11/05/05 07/02/05 27/10/04 12/08/04 11/05/04 16/02/04 -
Price 0.76 0.93 1.02 1.00 1.22 2.51 2.99 -
P/RPS 0.29 0.39 0.41 0.40 0.34 0.79 1.02 -56.79%
P/EPS -19.08 -7.55 41.66 53.19 -152.50 -142.61 14.43 -
EY -5.24 -13.25 2.40 1.88 -0.66 -0.70 6.93 -
DY 6.42 0.00 6.86 9.33 11.48 0.00 1.51 162.67%
P/NAPS 0.75 0.90 0.77 0.98 0.83 1.63 1.94 -46.96%

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