[JOTECH] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 12.42%
YoY- 1175.0%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 179,962 94,916 233,872 238,357 230,988 207,544 201,200 -7.18%
PBT 6,528 3,324 7,101 8,826 8,544 2,948 3,351 56.17%
Tax -1,280 -848 -1,693 -1,856 -2,080 -1,704 -616 63.05%
NP 5,248 2,476 5,408 6,970 6,464 1,244 2,735 54.59%
-
NP to SH 5,228 2,648 5,260 6,765 6,018 1,468 2,421 67.30%
-
Tax Rate 19.61% 25.51% 23.84% 21.03% 24.34% 57.80% 18.38% -
Total Cost 174,714 92,440 228,464 231,386 224,524 206,300 198,465 -8.16%
-
Net Worth 91,562 90,620 81,085 80,745 78,737 64,385 7,695 423.56%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,194 - 1,972 1,239 1,859 - 129 754.50%
Div Payout % 61.11% - 37.51% 18.32% 30.90% - 5.33% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 91,562 90,620 81,085 80,745 78,737 64,385 7,695 423.56%
NOSH 726,111 735,555 657,624 64,554 64,570 64,385 64,560 404.21%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.92% 2.61% 2.31% 2.92% 2.80% 0.60% 1.36% -
ROE 5.71% 2.92% 6.49% 8.38% 7.64% 2.28% 31.46% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 24.78 12.90 35.56 369.23 357.73 322.34 311.65 -81.59%
EPS 0.72 0.36 0.80 10.48 9.32 0.24 0.37 56.05%
DPS 0.44 0.00 0.30 1.92 2.88 0.00 0.20 69.39%
NAPS 0.1261 0.1232 0.1233 1.2508 1.2194 1.00 0.1192 3.83%
Adjusted Per Share Value based on latest NOSH - 64,531
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.05 8.47 20.86 21.26 20.60 18.51 17.94 -7.17%
EPS 0.47 0.24 0.47 0.60 0.54 0.13 0.22 66.10%
DPS 0.28 0.00 0.18 0.11 0.17 0.00 0.01 827.73%
NAPS 0.0817 0.0808 0.0723 0.072 0.0702 0.0574 0.0069 421.85%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.15 0.19 0.19 1.18 1.04 0.55 0.46 -
P/RPS 0.61 1.47 0.53 0.32 0.29 0.17 0.15 155.43%
P/EPS 20.83 52.78 23.75 11.26 11.16 24.12 12.27 42.44%
EY 4.80 1.89 4.21 8.88 8.96 4.15 8.15 -29.80%
DY 2.93 0.00 1.58 1.63 2.77 0.00 0.43 260.68%
P/NAPS 1.19 1.54 1.54 0.94 0.85 0.55 3.86 -54.46%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 07/08/07 21/05/07 28/02/07 13/11/06 09/08/06 14/06/06 21/03/06 -
Price 0.14 0.14 0.21 1.60 0.99 1.00 0.55 -
P/RPS 0.56 1.08 0.59 0.43 0.28 0.31 0.18 113.55%
P/EPS 19.44 38.89 26.25 15.27 10.62 43.86 14.67 20.70%
EY 5.14 2.57 3.81 6.55 9.41 2.28 6.82 -17.22%
DY 3.14 0.00 1.43 1.20 2.91 0.00 0.36 325.40%
P/NAPS 1.11 1.14 1.70 1.28 0.81 1.00 4.61 -61.39%

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