[JOTECH] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 17.5%
YoY- -9.2%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 106,392 98,204 105,349 103,482 179,962 94,916 233,872 -40.87%
PBT 1,780 -16 402 81 6,528 3,324 7,101 -60.27%
Tax 8,514 8,820 -15,317 6,117 -1,280 -848 -1,693 -
NP 10,294 8,804 -14,915 6,198 5,248 2,476 5,408 53.65%
-
NP to SH 10,482 9,096 -14,926 6,142 5,228 2,648 5,260 58.42%
-
Tax Rate -478.31% - 3,810.20% -7,551.85% 19.61% 25.51% 23.84% -
Total Cost 96,098 89,400 120,264 97,284 174,714 92,440 228,464 -43.89%
-
Net Worth 101,101 0 74,979 90,844 91,562 90,620 81,085 15.86%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 3,194 - 1,972 -
Div Payout % - - - - 61.11% - 37.51% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 101,101 0 74,979 90,844 91,562 90,620 81,085 15.86%
NOSH 919,107 947,500 749,798 719,843 726,111 735,555 657,624 25.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.68% 8.97% -14.16% 5.99% 2.92% 2.61% 2.31% -
ROE 10.37% 0.00% -19.91% 6.76% 5.71% 2.92% 6.49% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.58 10.36 14.05 14.38 24.78 12.90 35.56 -52.69%
EPS 1.12 1.00 -1.99 0.85 0.72 0.36 0.80 25.17%
DPS 0.00 0.00 0.00 0.00 0.44 0.00 0.30 -
NAPS 0.11 0.00 0.10 0.1262 0.1261 0.1232 0.1233 -7.33%
Adjusted Per Share Value based on latest NOSH - 711,785
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.49 8.76 9.40 9.23 16.05 8.47 20.86 -40.87%
EPS 0.93 0.81 -1.33 0.55 0.47 0.24 0.47 57.67%
DPS 0.00 0.00 0.00 0.00 0.28 0.00 0.18 -
NAPS 0.0902 0.00 0.0669 0.081 0.0817 0.0808 0.0723 15.90%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.05 0.07 0.09 0.12 0.15 0.19 0.19 -
P/RPS 0.43 0.68 0.64 0.83 0.61 1.47 0.53 -13.02%
P/EPS 4.38 7.29 -4.52 14.06 20.83 52.78 23.75 -67.63%
EY 22.81 13.71 -22.12 7.11 4.80 1.89 4.21 208.79%
DY 0.00 0.00 0.00 0.00 2.93 0.00 1.58 -
P/NAPS 0.45 0.00 0.90 0.95 1.19 1.54 1.54 -55.99%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 22/05/08 26/02/08 30/11/07 07/08/07 21/05/07 28/02/07 -
Price 0.05 0.06 0.08 0.10 0.14 0.14 0.21 -
P/RPS 0.43 0.58 0.57 0.70 0.56 1.08 0.59 -19.02%
P/EPS 4.38 6.25 -4.02 11.72 19.44 38.89 26.25 -69.72%
EY 22.81 16.00 -24.88 8.53 5.14 2.57 3.81 230.07%
DY 0.00 0.00 0.00 0.00 3.14 0.00 1.43 -
P/NAPS 0.45 0.00 0.80 0.79 1.11 1.14 1.70 -58.80%

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