[JOTECH] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock

[JOTECH] JOTECH HOLDINGS BHD

Announcement Date

12-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- 8.15%

YoY- -105.54%

Quarter Report

JOTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Cumulative Result
Revenue	89,981	115,494	83,908	75,795	41,947	38,277	50,235	10.19%
YoY %	-22.09%	37.64%	10.70%	80.69%	9.59%	-23.80%	-	-
Horiz. %	179.12%	229.91%	167.03%	150.88%	83.50%	76.20%	100.00%	-
PBT	3,264	4,272	-721	-1,018	4,302	1,356	4,088	-3.68%
YoY %	-23.60%	692.51%	29.17%	-123.66%	217.26%	-66.83%	-	-
Horiz. %	79.84%	104.50%	-17.64%	-24.90%	105.23%	33.17%	100.00%	-
Tax	-640	-1,040	-541	849	-1,249	-254	-599	1.10%
YoY %	38.46%	-92.24%	-163.72%	167.97%	-391.73%	57.60%	-	-
Horiz. %	106.84%	173.62%	90.32%	-141.74%	208.51%	42.40%	100.00%	-
NP	2,624	3,232	-1,262	-169	3,053	1,102	3,489	-4.63%
YoY %	-18.81%	356.10%	-646.75%	-105.54%	177.04%	-68.42%	-	-
Horiz. %	75.21%	92.63%	-36.17%	-4.84%	87.50%	31.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,614	3,009	-1,289	-169	3,053	1,102	3,489	-4.69%
YoY %	-13.13%	333.44%	-662.72%	-105.54%	177.04%	-68.42%	-	-
Horiz. %	74.92%	86.24%	-36.94%	-4.84%	87.50%	31.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.61%	24.34%	-	-	29.03%	18.73%	14.65%	-
YoY %	-19.43%	0.00%	-	-	54.99%	27.85%	-	-
Horiz. %	133.86%	166.14%	-	-	198.16%	127.85%	100.00%	-
Total Cost	87,357	112,262	85,170	75,964	38,894	37,175	46,746	10.97%
YoY %	-22.18%	31.81%	12.12%	95.31%	4.62%	-20.47%	-	-
Horiz. %	186.88%	240.15%	182.20%	162.50%	83.20%	79.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	91,562	78,737	66,018	62,107	60,819	57,495	59,545	7.43%
YoY %	16.29%	19.27%	6.30%	2.12%	5.78%	-3.44%	-	-
Horiz. %	153.77%	132.23%	110.87%	104.30%	102.14%	96.56%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	1,597	929	1,579	2,957	1,800	1,197	-	-
YoY %	71.91%	-41.17%	-46.60%	64.28%	50.38%	0.00%	-	-
Horiz. %	133.42%	77.61%	131.91%	247.03%	150.38%	100.00%	-	-
Div Payout %	61.11%	30.90%	0.00%	0.00%	58.98%	108.70%	-	-
YoY %	97.77%	0.00%	0.00%	0.00%	-45.74%	0.00%	-	-
Horiz. %	56.22%	28.43%	0.00%	0.00%	54.26%	100.00%	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	91,562	78,737	66,018	62,107	60,819	57,495	59,545	7.43%
YoY %	16.29%	19.27%	6.30%	2.12%	5.78%	-3.44%	-	-
Horiz. %	153.77%	132.23%	110.87%	104.30%	102.14%	96.56%	100.00%	-
NOSH	726,111	64,570	64,723	42,249	40,013	39,927	40,011	62.07%
YoY %	1,024.53%	-0.24%	53.19%	5.59%	0.22%	-0.21%	-	-
Horiz. %	1,814.78%	161.38%	161.76%	105.59%	100.00%	99.79%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	2.92%	2.80%	-1.50%	-0.22%	7.28%	2.88%	6.95%	-
YoY %	4.29%	286.67%	-581.82%	-103.02%	152.78%	-58.56%	-	-
Horiz. %	42.01%	40.29%	-21.58%	-3.17%	104.75%	41.44%	100.00%	-
ROE	2.85%	3.82%	-1.95%	-0.27%	5.02%	1.92%	5.86%	-
YoY %	-25.39%	295.90%	-622.22%	-105.38%	161.46%	-67.24%	-	-
Horiz. %	48.63%	65.19%	-33.28%	-4.61%	85.67%	32.76%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	12.39	178.86	129.64	179.40	104.83	95.87	125.55	-32.00%
YoY %	-93.07%	37.97%	-27.74%	71.13%	9.35%	-23.64%	-	-
Horiz. %	9.87%	142.46%	103.26%	142.89%	83.50%	76.36%	100.00%	-
EPS	0.36	4.66	-1.99	-0.40	7.63	2.76	8.72	-41.19%
YoY %	-92.27%	334.17%	-397.50%	-105.24%	176.45%	-68.35%	-	-
Horiz. %	4.13%	53.44%	-22.82%	-4.59%	87.50%	31.65%	100.00%	-
DPS	0.22	1.44	2.44	7.00	4.50	3.00	0.00	-
YoY %	-84.72%	-40.98%	-65.14%	55.56%	50.00%	0.00%	-	-
Horiz. %	7.33%	48.00%	81.33%	233.33%	150.00%	100.00%	-	-
NAPS	0.1261	1.2194	1.02	1.47	1.52	1.44	1.4882	-33.71%
YoY %	-89.66%	19.55%	-30.61%	-3.29%	5.56%	-3.24%	-	-
Horiz. %	8.47%	81.94%	68.54%	98.78%	102.14%	96.76%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 37,500
RPS	8.03	10.30	7.48	6.76	3.74	3.41	4.48	10.20%
YoY %	-22.04%	37.70%	10.65%	80.75%	9.68%	-23.88%	-	-
Horiz. %	179.24%	229.91%	166.96%	150.89%	83.48%	76.12%	100.00%	-
EPS	0.23	0.27	-0.11	-0.02	0.27	0.10	0.31	-4.85%
YoY %	-14.81%	345.45%	-450.00%	-107.41%	170.00%	-67.74%	-	-
Horiz. %	74.19%	87.10%	-35.48%	-6.45%	87.10%	32.26%	100.00%	-
DPS	0.14	0.08	0.14	0.26	0.16	0.11	0.00	-
YoY %	75.00%	-42.86%	-46.15%	62.50%	45.45%	0.00%	-	-
Horiz. %	127.27%	72.73%	127.27%	236.36%	145.45%	100.00%	-	-
NAPS	0.0817	0.0702	0.0589	0.0554	0.0542	0.0513	0.0531	7.44%
YoY %	16.38%	19.19%	6.32%	2.21%	5.65%	-3.39%	-	-
Horiz. %	153.86%	132.20%	110.92%	104.33%	102.07%	96.61%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-	-
Price	0.15	1.04	0.80	2.35	1.53	1.36	0.00	-
P/RPS	1.21	0.58	0.62	1.31	1.46	1.42	0.00	-
YoY %	108.62%	-6.45%	-52.67%	-10.27%	2.82%	0.00%	-	-
Horiz. %	85.21%	40.85%	43.66%	92.25%	102.82%	100.00%	-	-
P/EPS	41.67	22.32	-40.17	-587.50	20.05	49.28	0.00	-
YoY %	86.69%	155.56%	93.16%	-3,030.17%	-59.31%	0.00%	-	-
Horiz. %	84.56%	45.29%	-81.51%	-1,192.17%	40.69%	100.00%	-	-
EY	2.40	4.48	-2.49	-0.17	4.99	2.03	0.00	-
YoY %	-46.43%	279.92%	-1,364.71%	-103.41%	145.81%	0.00%	-	-
Horiz. %	118.23%	220.69%	-122.66%	-8.37%	245.81%	100.00%	-	-
DY	1.47	1.38	3.05	2.98	2.94	2.21	0.00	-
YoY %	6.52%	-54.75%	2.35%	1.36%	33.03%	0.00%	-	-
Horiz. %	66.52%	62.44%	138.01%	134.84%	133.03%	100.00%	-	-
P/NAPS	1.19	0.85	0.78	1.60	1.01	0.94	0.00	-
YoY %	40.00%	8.97%	-51.25%	58.42%	7.45%	0.00%	-	-
Horiz. %	126.60%	90.43%	82.98%	170.21%	107.45%	100.00%	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	07/08/07	09/08/06	24/08/05	12/08/04	05/08/03	15/08/02	17/08/01	-
Price	0.14	0.99	0.76	1.22	1.70	1.35	0.00	-
P/RPS	1.13	0.55	0.59	0.68	1.62	1.41	0.00	-
YoY %	105.45%	-6.78%	-13.24%	-58.02%	14.89%	0.00%	-	-
Horiz. %	80.14%	39.01%	41.84%	48.23%	114.89%	100.00%	-	-
P/EPS	38.89	21.24	-38.16	-305.00	22.28	48.91	0.00	-
YoY %	83.10%	155.66%	87.49%	-1,468.94%	-54.45%	0.00%	-	-
Horiz. %	79.51%	43.43%	-78.02%	-623.59%	45.55%	100.00%	-	-
EY	2.57	4.71	-2.62	-0.33	4.49	2.04	0.00	-
YoY %	-45.44%	279.77%	-693.94%	-107.35%	120.10%	0.00%	-	-
Horiz. %	125.98%	230.88%	-128.43%	-16.18%	220.10%	100.00%	-	-
DY	1.57	1.45	3.21	5.74	2.65	2.22	0.00	-
YoY %	8.28%	-54.83%	-44.08%	116.60%	19.37%	0.00%	-	-
Horiz. %	70.72%	65.32%	144.59%	258.56%	119.37%	100.00%	-	-
P/NAPS	1.11	0.81	0.75	0.83	1.12	0.94	0.00	-
YoY %	37.04%	8.00%	-9.64%	-25.89%	19.15%	0.00%	-	-
Horiz. %	118.09%	86.17%	79.79%	88.30%	119.15%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos