[JOTECH] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -6.83%
YoY- 341.77%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 54,951 62,894 38,608 38,133 21,720 17,803 22,833 15.75%
PBT 469 2,614 39 3,620 1,224 -880 1,598 -18.47%
Tax -289 485 628 -1,071 -647 880 -131 14.08%
NP 180 3,099 667 2,549 577 0 1,467 -29.49%
-
NP to SH 187 2,894 667 2,549 577 -1,063 1,467 -29.04%
-
Tax Rate 61.62% -18.55% -1,610.26% 29.59% 52.86% - 8.20% -
Total Cost 54,771 59,795 37,941 35,584 21,143 17,803 21,366 16.97%
-
Net Worth 76,857 64,575 64,744 62,908 60,104 57,545 55,961 5.42%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,870 129 - - 1,803 - 1,998 -1.09%
Div Payout % 1,000.00% 4.46% - - 312.50% - 136.24% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 76,857 64,575 64,744 62,908 60,104 57,545 55,961 5.42%
NOSH 623,333 64,575 64,744 40,849 40,069 39,962 39,972 58.02%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.33% 4.93% 1.73% 6.68% 2.66% 0.00% 6.42% -
ROE 0.24% 4.48% 1.03% 4.05% 0.96% -1.85% 2.62% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 8.82 97.40 59.63 93.35 54.21 44.55 57.12 -26.74%
EPS 0.03 0.45 1.03 6.24 1.44 -2.66 3.67 -55.10%
DPS 0.30 0.20 0.00 0.00 4.50 0.00 5.00 -37.41%
NAPS 0.1233 1.00 1.00 1.54 1.50 1.44 1.40 -33.28%
Adjusted Per Share Value based on latest NOSH - 40,849
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.90 5.61 3.44 3.40 1.94 1.59 2.04 15.71%
EPS 0.02 0.26 0.06 0.23 0.05 -0.09 0.13 -26.78%
DPS 0.17 0.01 0.00 0.00 0.16 0.00 0.18 -0.94%
NAPS 0.0685 0.0576 0.0577 0.0561 0.0536 0.0513 0.0499 5.41%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.19 0.46 1.11 2.74 1.23 0.00 0.00 -
P/RPS 2.16 0.47 1.86 2.94 2.27 0.00 0.00 -
P/EPS 633.33 10.26 107.75 43.91 85.42 0.00 0.00 -
EY 0.16 9.74 0.93 2.28 1.17 0.00 0.00 -
DY 1.58 0.43 0.00 0.00 3.66 0.00 0.00 -
P/NAPS 1.54 0.46 1.11 1.78 0.82 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 21/03/06 07/02/05 16/02/04 20/02/03 08/02/02 12/02/01 -
Price 0.21 0.55 1.02 2.99 1.15 0.00 0.00 -
P/RPS 2.38 0.56 1.71 3.20 2.12 0.00 0.00 -
P/EPS 700.00 12.27 99.01 47.92 79.86 0.00 0.00 -
EY 0.14 8.15 1.01 2.09 1.25 0.00 0.00 -
DY 1.43 0.36 0.00 0.00 3.91 0.00 0.00 -
P/NAPS 1.70 0.55 1.02 1.94 0.77 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