[JOTECH] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 345.66%
YoY- -86.18%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 126,016 123,512 115,546 109,870 99,682 79,284 119,853 3.40%
PBT 8,380 7,644 10,012 3,058 -790 -4,160 -6,533 -
Tax -1,586 -1,388 -892 -544 -100 0 7,269 -
NP 6,794 6,256 9,120 2,514 -890 -4,160 736 341.84%
-
NP to SH 6,636 6,156 8,787 2,152 -876 -3,796 1,095 233.49%
-
Tax Rate 18.93% 18.16% 8.91% 17.79% - - - -
Total Cost 119,222 117,256 106,426 107,356 100,572 83,444 119,117 0.05%
-
Net Worth 101,383 99,582 101,429 89,666 87,599 94,899 91,166 7.35%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 101,383 99,582 101,429 89,666 87,599 94,899 91,166 7.35%
NOSH 921,666 905,294 922,083 896,666 875,999 948,999 911,666 0.73%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.39% 5.07% 7.89% 2.29% -0.89% -5.25% 0.61% -
ROE 6.55% 6.18% 8.66% 2.40% -1.00% -4.00% 1.20% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.67 13.64 12.53 12.25 11.38 8.35 13.15 2.62%
EPS 0.72 0.68 0.95 0.24 -0.10 -0.40 0.12 231.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.10 0.10 0.10 0.10 6.57%
Adjusted Per Share Value based on latest NOSH - 932,727
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.24 11.02 10.31 9.80 8.89 7.07 10.69 3.41%
EPS 0.59 0.55 0.78 0.19 -0.08 -0.34 0.10 227.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0904 0.0888 0.0905 0.08 0.0781 0.0846 0.0813 7.35%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.08 0.09 0.07 0.08 0.08 0.05 0.05 -
P/RPS 0.59 0.66 0.56 0.65 0.70 0.60 0.38 34.19%
P/EPS 11.11 13.24 7.35 33.33 -80.00 -12.50 41.63 -58.64%
EY 9.00 7.56 13.61 3.00 -1.25 -8.00 2.40 141.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.82 0.64 0.80 0.80 0.50 0.50 28.78%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 25/05/10 24/02/10 23/11/09 18/08/09 27/05/09 25/02/09 -
Price 0.08 0.08 0.09 0.08 0.09 0.07 0.05 -
P/RPS 0.59 0.59 0.72 0.65 0.79 0.84 0.38 34.19%
P/EPS 11.11 11.76 9.44 33.33 -90.00 -17.50 41.63 -58.64%
EY 9.00 8.50 10.59 3.00 -1.11 -5.71 2.40 141.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.82 0.80 0.90 0.70 0.50 28.78%

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