[JTINTER] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -83.05%
YoY- 21.43%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 217,086 195,091 150,584 181,817 167,454 145,822 154,584 5.81%
PBT 8,726 20,454 5,942 6,749 7,067 3,783 10,660 -3.28%
Tax -5,876 -7,286 2,842 -1,830 -3,016 451 -1,436 26.45%
NP 2,850 13,168 8,784 4,919 4,051 4,234 9,224 -17.77%
-
NP to SH 2,850 13,168 8,784 4,919 4,051 4,234 9,224 -17.77%
-
Tax Rate 67.34% 35.62% -47.83% 27.12% 42.68% -11.92% 13.47% -
Total Cost 214,236 181,923 141,800 176,898 163,403 141,588 145,360 6.67%
-
Net Worth 489,681 513,552 475,369 440,121 429,406 266,526 416,397 2.73%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 38,834 - 34,648 - -
Div Payout % - - - 789.47% - 818.34% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 489,681 513,552 475,369 440,121 429,406 266,526 416,397 2.73%
NOSH 259,090 263,360 258,352 258,894 270,066 266,526 263,542 -0.28%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.31% 6.75% 5.83% 2.71% 2.42% 2.90% 5.97% -
ROE 0.58% 2.56% 1.85% 1.12% 0.94% 1.59% 2.22% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 83.79 74.08 58.29 70.23 62.00 54.71 58.66 6.11%
EPS 1.10 5.00 3.40 1.90 1.50 1.60 3.50 -17.53%
DPS 0.00 0.00 0.00 15.00 0.00 13.00 0.00 -
NAPS 1.89 1.95 1.84 1.70 1.59 1.00 1.58 3.02%
Adjusted Per Share Value based on latest NOSH - 258,894
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 83.02 74.61 57.59 69.54 64.04 55.77 59.12 5.81%
EPS 1.09 5.04 3.36 1.88 1.55 1.62 3.53 -17.77%
DPS 0.00 0.00 0.00 14.85 0.00 13.25 0.00 -
NAPS 1.8728 1.9641 1.818 1.6832 1.6423 1.0193 1.5925 2.73%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.68 4.08 4.06 4.42 4.56 4.06 4.80 -
P/RPS 4.39 5.51 6.97 6.29 7.35 7.42 8.18 -9.84%
P/EPS 334.55 81.60 119.41 232.63 304.00 255.57 137.14 16.01%
EY 0.30 1.23 0.84 0.43 0.33 0.39 0.73 -13.76%
DY 0.00 0.00 0.00 3.39 0.00 3.20 0.00 -
P/NAPS 1.95 2.09 2.21 2.60 2.87 4.06 3.04 -7.13%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 28/02/07 22/02/06 23/02/05 27/02/04 28/02/03 27/02/02 -
Price 3.80 4.16 4.12 4.50 4.50 4.00 4.34 -
P/RPS 4.54 5.62 7.07 6.41 7.26 7.31 7.40 -7.81%
P/EPS 345.45 83.20 121.18 236.84 300.00 251.80 124.00 18.61%
EY 0.29 1.20 0.83 0.42 0.33 0.40 0.81 -15.72%
DY 0.00 0.00 0.00 3.33 0.00 3.25 0.00 -
P/NAPS 2.01 2.13 2.24 2.65 2.83 4.00 2.75 -5.08%

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