[JOTECH] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 308.32%
YoY- 702.47%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 130,442 126,016 123,512 115,546 109,870 99,682 79,284 39.32%
PBT 9,553 8,380 7,644 10,012 3,058 -790 -4,160 -
Tax -1,201 -1,586 -1,388 -892 -544 -100 0 -
NP 8,352 6,794 6,256 9,120 2,514 -890 -4,160 -
-
NP to SH 8,012 6,636 6,156 8,787 2,152 -876 -3,796 -
-
Tax Rate 12.57% 18.93% 18.16% 8.91% 17.79% - - -
Total Cost 122,090 119,222 117,256 106,426 107,356 100,572 83,444 28.85%
-
Net Worth 106,313 101,383 99,582 101,429 89,666 87,599 94,899 7.85%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 106,313 101,383 99,582 101,429 89,666 87,599 94,899 7.85%
NOSH 924,461 921,666 905,294 922,083 896,666 875,999 948,999 -1.72%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.40% 5.39% 5.07% 7.89% 2.29% -0.89% -5.25% -
ROE 7.54% 6.55% 6.18% 8.66% 2.40% -1.00% -4.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.11 13.67 13.64 12.53 12.25 11.38 8.35 41.82%
EPS 0.87 0.72 0.68 0.95 0.24 -0.10 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.115 0.11 0.11 0.11 0.10 0.10 0.10 9.75%
Adjusted Per Share Value based on latest NOSH - 927,948
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.63 11.24 11.02 10.31 9.80 8.89 7.07 39.30%
EPS 0.71 0.59 0.55 0.78 0.19 -0.08 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0948 0.0904 0.0888 0.0905 0.08 0.0781 0.0846 7.87%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.08 0.08 0.09 0.07 0.08 0.08 0.05 -
P/RPS 0.57 0.59 0.66 0.56 0.65 0.70 0.60 -3.35%
P/EPS 9.23 11.11 13.24 7.35 33.33 -80.00 -12.50 -
EY 10.83 9.00 7.56 13.61 3.00 -1.25 -8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.82 0.64 0.80 0.80 0.50 25.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 17/08/10 25/05/10 24/02/10 23/11/09 18/08/09 27/05/09 -
Price 0.12 0.08 0.08 0.09 0.08 0.09 0.07 -
P/RPS 0.85 0.59 0.59 0.72 0.65 0.79 0.84 0.79%
P/EPS 13.85 11.11 11.76 9.44 33.33 -90.00 -17.50 -
EY 7.22 9.00 8.50 10.59 3.00 -1.11 -5.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.73 0.73 0.82 0.80 0.90 0.70 30.17%

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