[JTINTER] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 410.67%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 150,584 273,135 198,714 206,425 181,817 242,159 183,053 -12.17%
PBT 5,942 54,255 28,209 36,165 6,749 40,756 38,876 -71.31%
Tax 2,842 -15,437 -8,267 -11,045 -1,830 -11,735 -10,853 -
NP 8,784 38,818 19,942 25,120 4,919 29,021 28,023 -53.75%
-
NP to SH 8,784 38,818 19,942 25,120 4,919 29,021 28,023 -53.75%
-
Tax Rate -47.83% 28.45% 29.31% 30.54% 27.12% 28.79% 27.92% -
Total Cost 141,800 234,317 178,772 181,305 176,898 213,138 155,030 -5.75%
-
Net Worth 475,369 500,962 490,678 470,999 440,121 467,996 468,795 0.93%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 39,342 - - 38,834 39,217 - -
Div Payout % - 101.35% - - 789.47% 135.14% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 475,369 500,962 490,678 470,999 440,121 467,996 468,795 0.93%
NOSH 258,352 262,283 262,394 261,666 258,894 261,450 261,897 -0.90%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.83% 14.21% 10.04% 12.17% 2.71% 11.98% 15.31% -
ROE 1.85% 7.75% 4.06% 5.33% 1.12% 6.20% 5.98% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 58.29 104.14 75.73 78.89 70.23 92.62 69.89 -11.36%
EPS 3.40 14.80 7.60 9.60 1.90 11.10 10.70 -53.33%
DPS 0.00 15.00 0.00 0.00 15.00 15.00 0.00 -
NAPS 1.84 1.91 1.87 1.80 1.70 1.79 1.79 1.84%
Adjusted Per Share Value based on latest NOSH - 261,666
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 57.59 104.46 76.00 78.95 69.54 92.61 70.01 -12.17%
EPS 3.36 14.85 7.63 9.61 1.88 11.10 10.72 -53.76%
DPS 0.00 15.05 0.00 0.00 14.85 15.00 0.00 -
NAPS 1.818 1.9159 1.8766 1.8013 1.6832 1.7899 1.7929 0.92%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 4.06 4.14 4.24 4.34 4.42 4.30 4.12 -
P/RPS 6.97 3.98 5.60 5.50 6.29 4.64 5.89 11.84%
P/EPS 119.41 27.97 55.79 45.21 232.63 38.74 38.50 112.23%
EY 0.84 3.57 1.79 2.21 0.43 2.58 2.60 -52.81%
DY 0.00 3.62 0.00 0.00 3.39 3.49 0.00 -
P/NAPS 2.21 2.17 2.27 2.41 2.60 2.40 2.30 -2.61%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 09/11/05 09/08/05 20/05/05 23/02/05 09/11/04 23/08/04 -
Price 4.12 4.10 4.30 4.34 4.50 4.30 4.38 -
P/RPS 7.07 3.94 5.68 5.50 6.41 4.64 6.27 8.31%
P/EPS 121.18 27.70 56.58 45.21 236.84 38.74 40.93 105.77%
EY 0.83 3.61 1.77 2.21 0.42 2.58 2.44 -51.17%
DY 0.00 3.66 0.00 0.00 3.33 3.49 0.00 -
P/NAPS 2.24 2.15 2.30 2.41 2.65 2.40 2.45 -5.78%

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