[JOTECH] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 75.59%
YoY- -152.5%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 230,988 207,544 201,200 184,408 167,816 155,944 158,007 28.89%
PBT 8,544 2,948 3,351 984 -1,442 -8,064 -335 -
Tax -2,080 -1,704 -616 -1,469 -1,082 96 1,901 -
NP 6,464 1,244 2,735 -485 -2,524 -7,968 1,566 157.98%
-
NP to SH 6,018 1,468 2,421 -629 -2,578 -7,968 1,566 145.94%
-
Tax Rate 24.34% 57.80% 18.38% 149.29% - - - -
Total Cost 224,524 206,300 198,465 184,893 170,340 163,912 156,441 27.31%
-
Net Worth 78,737 64,385 7,695 67,243 66,018 66,615 84,558 -4.65%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,859 - 129 2,103 3,158 - 4,476 -44.42%
Div Payout % 30.90% - 5.33% 0.00% 0.00% - 285.87% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 78,737 64,385 7,695 67,243 66,018 66,615 84,558 -4.65%
NOSH 64,570 64,385 64,560 64,657 64,723 64,675 63,952 0.64%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.80% 0.60% 1.36% -0.26% -1.50% -5.11% 0.99% -
ROE 7.64% 2.28% 31.46% -0.94% -3.90% -11.96% 1.85% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 357.73 322.34 311.65 285.21 259.28 241.12 247.07 28.07%
EPS 9.32 0.24 0.37 -0.97 -3.98 -12.32 2.45 144.28%
DPS 2.88 0.00 0.20 3.25 4.88 0.00 7.00 -44.77%
NAPS 1.2194 1.00 0.1192 1.04 1.02 1.03 1.3222 -5.26%
Adjusted Per Share Value based on latest NOSH - 64,761
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 20.60 18.51 17.94 16.45 14.97 13.91 14.09 28.90%
EPS 0.54 0.13 0.22 -0.06 -0.23 -0.71 0.14 146.55%
DPS 0.17 0.00 0.01 0.19 0.28 0.00 0.40 -43.56%
NAPS 0.0702 0.0574 0.0069 0.06 0.0589 0.0594 0.0754 -4.66%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.04 0.55 0.46 0.64 0.80 0.94 1.11 -
P/RPS 0.29 0.17 0.15 0.22 0.31 0.39 0.45 -25.45%
P/EPS 11.16 24.12 12.27 -65.75 -20.08 -7.63 45.33 -60.81%
EY 8.96 4.15 8.15 -1.52 -4.98 -13.11 2.21 154.91%
DY 2.77 0.00 0.43 5.08 6.10 0.00 6.31 -42.32%
P/NAPS 0.85 0.55 3.86 0.62 0.78 0.91 0.84 0.79%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 09/08/06 14/06/06 21/03/06 18/11/05 24/08/05 11/05/05 07/02/05 -
Price 0.99 1.00 0.55 0.58 0.76 0.93 1.02 -
P/RPS 0.28 0.31 0.18 0.20 0.29 0.39 0.41 -22.50%
P/EPS 10.62 43.86 14.67 -59.59 -19.08 -7.55 41.66 -59.89%
EY 9.41 2.28 6.82 -1.68 -5.24 -13.25 2.40 149.27%
DY 2.91 0.00 0.36 5.61 6.42 0.00 6.86 -43.63%
P/NAPS 0.81 1.00 4.61 0.56 0.75 0.90 0.77 3.44%

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