[JOTECH] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 484.69%
YoY- 54.6%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 238,357 230,988 207,544 201,200 184,408 167,816 155,944 32.65%
PBT 8,826 8,544 2,948 3,351 984 -1,442 -8,064 -
Tax -1,856 -2,080 -1,704 -616 -1,469 -1,082 96 -
NP 6,970 6,464 1,244 2,735 -485 -2,524 -7,968 -
-
NP to SH 6,765 6,018 1,468 2,421 -629 -2,578 -7,968 -
-
Tax Rate 21.03% 24.34% 57.80% 18.38% 149.29% - - -
Total Cost 231,386 224,524 206,300 198,465 184,893 170,340 163,912 25.81%
-
Net Worth 80,745 78,737 64,385 7,695 67,243 66,018 66,615 13.66%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,239 1,859 - 129 2,103 3,158 - -
Div Payout % 18.32% 30.90% - 5.33% 0.00% 0.00% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 80,745 78,737 64,385 7,695 67,243 66,018 66,615 13.66%
NOSH 64,554 64,570 64,385 64,560 64,657 64,723 64,675 -0.12%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.92% 2.80% 0.60% 1.36% -0.26% -1.50% -5.11% -
ROE 8.38% 7.64% 2.28% 31.46% -0.94% -3.90% -11.96% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 369.23 357.73 322.34 311.65 285.21 259.28 241.12 32.81%
EPS 10.48 9.32 0.24 0.37 -0.97 -3.98 -12.32 -
DPS 1.92 2.88 0.00 0.20 3.25 4.88 0.00 -
NAPS 1.2508 1.2194 1.00 0.1192 1.04 1.02 1.03 13.81%
Adjusted Per Share Value based on latest NOSH - 64,575
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 21.26 20.60 18.51 17.94 16.45 14.97 13.91 32.65%
EPS 0.60 0.54 0.13 0.22 -0.06 -0.23 -0.71 -
DPS 0.11 0.17 0.00 0.01 0.19 0.28 0.00 -
NAPS 0.072 0.0702 0.0574 0.0069 0.06 0.0589 0.0594 13.67%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.18 1.04 0.55 0.46 0.64 0.80 0.94 -
P/RPS 0.32 0.29 0.17 0.15 0.22 0.31 0.39 -12.34%
P/EPS 11.26 11.16 24.12 12.27 -65.75 -20.08 -7.63 -
EY 8.88 8.96 4.15 8.15 -1.52 -4.98 -13.11 -
DY 1.63 2.77 0.00 0.43 5.08 6.10 0.00 -
P/NAPS 0.94 0.85 0.55 3.86 0.62 0.78 0.91 2.18%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 13/11/06 09/08/06 14/06/06 21/03/06 18/11/05 24/08/05 11/05/05 -
Price 1.60 0.99 1.00 0.55 0.58 0.76 0.93 -
P/RPS 0.43 0.28 0.31 0.18 0.20 0.29 0.39 6.71%
P/EPS 15.27 10.62 43.86 14.67 -59.59 -19.08 -7.55 -
EY 6.55 9.41 2.28 6.82 -1.68 -5.24 -13.25 -
DY 1.20 2.91 0.00 0.36 5.61 6.42 0.00 -
P/NAPS 1.28 0.81 1.00 4.61 0.56 0.75 0.90 26.44%

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