[JOTECH] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -49.66%
YoY- 80.38%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 105,349 103,482 179,962 94,916 233,872 238,357 230,988 -40.66%
PBT 402 81 6,528 3,324 7,101 8,826 8,544 -86.89%
Tax -15,317 6,117 -1,280 -848 -1,693 -1,856 -2,080 277.13%
NP -14,915 6,198 5,248 2,476 5,408 6,970 6,464 -
-
NP to SH -14,926 6,142 5,228 2,648 5,260 6,765 6,018 -
-
Tax Rate 3,810.20% -7,551.85% 19.61% 25.51% 23.84% 21.03% 24.34% -
Total Cost 120,264 97,284 174,714 92,440 228,464 231,386 224,524 -33.96%
-
Net Worth 74,979 90,844 91,562 90,620 81,085 80,745 78,737 -3.19%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 3,194 - 1,972 1,239 1,859 -
Div Payout % - - 61.11% - 37.51% 18.32% 30.90% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 74,979 90,844 91,562 90,620 81,085 80,745 78,737 -3.19%
NOSH 749,798 719,843 726,111 735,555 657,624 64,554 64,570 410.50%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -14.16% 5.99% 2.92% 2.61% 2.31% 2.92% 2.80% -
ROE -19.91% 6.76% 5.71% 2.92% 6.49% 8.38% 7.64% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.05 14.38 24.78 12.90 35.56 369.23 357.73 -88.37%
EPS -1.99 0.85 0.72 0.36 0.80 10.48 9.32 -
DPS 0.00 0.00 0.44 0.00 0.30 1.92 2.88 -
NAPS 0.10 0.1262 0.1261 0.1232 0.1233 1.2508 1.2194 -81.03%
Adjusted Per Share Value based on latest NOSH - 735,555
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 9.40 9.23 16.05 8.47 20.86 21.26 20.60 -40.64%
EPS -1.33 0.55 0.47 0.24 0.47 0.60 0.54 -
DPS 0.00 0.00 0.28 0.00 0.18 0.11 0.17 -
NAPS 0.0669 0.081 0.0817 0.0808 0.0723 0.072 0.0702 -3.15%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.09 0.12 0.15 0.19 0.19 1.18 1.04 -
P/RPS 0.64 0.83 0.61 1.47 0.53 0.32 0.29 69.26%
P/EPS -4.52 14.06 20.83 52.78 23.75 11.26 11.16 -
EY -22.12 7.11 4.80 1.89 4.21 8.88 8.96 -
DY 0.00 0.00 2.93 0.00 1.58 1.63 2.77 -
P/NAPS 0.90 0.95 1.19 1.54 1.54 0.94 0.85 3.87%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 30/11/07 07/08/07 21/05/07 28/02/07 13/11/06 09/08/06 -
Price 0.08 0.10 0.14 0.14 0.21 1.60 0.99 -
P/RPS 0.57 0.70 0.56 1.08 0.59 0.43 0.28 60.41%
P/EPS -4.02 11.72 19.44 38.89 26.25 15.27 10.62 -
EY -24.88 8.53 5.14 2.57 3.81 6.55 9.41 -
DY 0.00 0.00 3.14 0.00 1.43 1.20 2.91 -
P/NAPS 0.80 0.79 1.11 1.14 1.70 1.28 0.81 -0.82%

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