[JOTECH] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -22.25%
YoY- 117.27%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 103,482 179,962 94,916 233,872 238,357 230,988 207,544 -37.09%
PBT 81 6,528 3,324 7,101 8,826 8,544 2,948 -90.87%
Tax 6,117 -1,280 -848 -1,693 -1,856 -2,080 -1,704 -
NP 6,198 5,248 2,476 5,408 6,970 6,464 1,244 191.42%
-
NP to SH 6,142 5,228 2,648 5,260 6,765 6,018 1,468 159.42%
-
Tax Rate -7,551.85% 19.61% 25.51% 23.84% 21.03% 24.34% 57.80% -
Total Cost 97,284 174,714 92,440 228,464 231,386 224,524 206,300 -39.38%
-
Net Worth 90,844 91,562 90,620 81,085 80,745 78,737 64,385 25.77%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 3,194 - 1,972 1,239 1,859 - -
Div Payout % - 61.11% - 37.51% 18.32% 30.90% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 90,844 91,562 90,620 81,085 80,745 78,737 64,385 25.77%
NOSH 719,843 726,111 735,555 657,624 64,554 64,570 64,385 399.26%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.99% 2.92% 2.61% 2.31% 2.92% 2.80% 0.60% -
ROE 6.76% 5.71% 2.92% 6.49% 8.38% 7.64% 2.28% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.38 24.78 12.90 35.56 369.23 357.73 322.34 -87.39%
EPS 0.85 0.72 0.36 0.80 10.48 9.32 0.24 132.16%
DPS 0.00 0.44 0.00 0.30 1.92 2.88 0.00 -
NAPS 0.1262 0.1261 0.1232 0.1233 1.2508 1.2194 1.00 -74.80%
Adjusted Per Share Value based on latest NOSH - 623,333
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.23 16.05 8.47 20.86 21.26 20.60 18.51 -37.09%
EPS 0.55 0.47 0.24 0.47 0.60 0.54 0.13 161.35%
DPS 0.00 0.28 0.00 0.18 0.11 0.17 0.00 -
NAPS 0.081 0.0817 0.0808 0.0723 0.072 0.0702 0.0574 25.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.12 0.15 0.19 0.19 1.18 1.04 0.55 -
P/RPS 0.83 0.61 1.47 0.53 0.32 0.29 0.17 187.51%
P/EPS 14.06 20.83 52.78 23.75 11.26 11.16 24.12 -30.19%
EY 7.11 4.80 1.89 4.21 8.88 8.96 4.15 43.13%
DY 0.00 2.93 0.00 1.58 1.63 2.77 0.00 -
P/NAPS 0.95 1.19 1.54 1.54 0.94 0.85 0.55 43.91%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 07/08/07 21/05/07 28/02/07 13/11/06 09/08/06 14/06/06 -
Price 0.10 0.14 0.14 0.21 1.60 0.99 1.00 -
P/RPS 0.70 0.56 1.08 0.59 0.43 0.28 0.31 72.03%
P/EPS 11.72 19.44 38.89 26.25 15.27 10.62 43.86 -58.48%
EY 8.53 5.14 2.57 3.81 6.55 9.41 2.28 140.80%
DY 0.00 3.14 0.00 1.43 1.20 2.91 0.00 -
P/NAPS 0.79 1.11 1.14 1.70 1.28 0.81 1.00 -14.53%

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