[JOTECH] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
27-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 89.62%
YoY- 110.82%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 178,768 138,306 119,399 79,820 65,907 70,095 84,749 13.24%
PBT 6,620 738 -374 7,378 3,333 4,870 10,527 -7.43%
Tax -1,392 -1,102 1,273 -1,589 -587 -775 -2,498 -9.28%
NP 5,228 -364 899 5,789 2,746 4,095 8,029 -6.89%
-
NP to SH 5,074 -472 899 5,789 2,746 4,095 8,029 -7.36%
-
Tax Rate 21.03% 149.32% - 21.54% 17.61% 15.91% 23.73% -
Total Cost 173,540 138,670 118,500 74,031 63,161 66,000 76,720 14.56%
-
Net Worth 80,745 67,243 65,034 63,610 59,156 60,185 46,170 9.75%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 929 1,577 4,463 - - - - -
Div Payout % 18.32% 0.00% 496.45% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 80,745 67,243 65,034 63,610 59,156 60,185 46,170 9.75%
NOSH 64,554 64,657 63,758 40,006 39,970 39,990 32,744 11.97%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.92% -0.26% 0.75% 7.25% 4.17% 5.84% 9.47% -
ROE 6.28% -0.70% 1.38% 9.10% 4.64% 6.80% 17.39% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 276.92 213.91 187.27 199.52 164.89 175.28 258.82 1.13%
EPS 7.86 -0.73 1.41 14.47 6.87 10.24 24.52 -17.26%
DPS 1.44 2.44 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.2508 1.04 1.02 1.59 1.48 1.505 1.41 -1.97%
Adjusted Per Share Value based on latest NOSH - 40,058
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 15.94 12.33 10.65 7.12 5.88 6.25 7.56 13.23%
EPS 0.45 -0.04 0.08 0.52 0.24 0.37 0.72 -7.53%
DPS 0.08 0.14 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.06 0.058 0.0567 0.0528 0.0537 0.0412 9.74%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 1.18 0.64 1.13 1.68 1.15 0.00 0.00 -
P/RPS 0.43 0.30 0.60 0.84 0.70 0.00 0.00 -
P/EPS 15.01 -87.67 80.14 11.61 16.74 0.00 0.00 -
EY 6.66 -1.14 1.25 8.61 5.97 0.00 0.00 -
DY 1.22 3.81 6.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.62 1.11 1.06 0.78 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 13/11/06 18/11/05 27/10/04 27/10/03 01/11/02 01/11/01 08/11/00 -
Price 1.60 0.58 1.00 2.16 1.09 0.00 0.00 -
P/RPS 0.58 0.27 0.53 1.08 0.66 0.00 0.00 -
P/EPS 20.36 -79.45 70.92 14.93 15.87 0.00 0.00 -
EY 4.91 -1.26 1.41 6.70 6.30 0.00 0.00 -
DY 0.90 4.21 7.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.56 0.98 1.36 0.74 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