[JOTECH] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 160.94%
YoY- 243.5%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 119,853 121,114 106,392 98,204 105,349 103,482 179,962 -23.64%
PBT -6,533 3,118 1,780 -16 402 81 6,528 -
Tax 7,269 12,268 8,514 8,820 -15,317 6,117 -1,280 -
NP 736 15,386 10,294 8,804 -14,915 6,198 5,248 -72.84%
-
NP to SH 1,095 15,566 10,482 9,096 -14,926 6,142 5,228 -64.56%
-
Tax Rate - -393.46% -478.31% - 3,810.20% -7,551.85% 19.61% -
Total Cost 119,117 105,728 96,098 89,400 120,264 97,284 174,714 -22.44%
-
Net Worth 91,166 101,924 101,101 0 74,979 90,844 91,562 -0.28%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - 3,194 -
Div Payout % - - - - - - 61.11% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 91,166 101,924 101,101 0 74,979 90,844 91,562 -0.28%
NOSH 911,666 926,587 919,107 947,500 749,798 719,843 726,111 16.30%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.61% 12.70% 9.68% 8.97% -14.16% 5.99% 2.92% -
ROE 1.20% 15.27% 10.37% 0.00% -19.91% 6.76% 5.71% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 13.15 13.07 11.58 10.36 14.05 14.38 24.78 -34.32%
EPS 0.12 1.68 1.12 1.00 -1.99 0.85 0.72 -69.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.44 -
NAPS 0.10 0.11 0.11 0.00 0.10 0.1262 0.1261 -14.26%
Adjusted Per Share Value based on latest NOSH - 947,500
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.69 10.80 9.49 8.76 9.40 9.23 16.05 -23.63%
EPS 0.10 1.39 0.93 0.81 -1.33 0.55 0.47 -64.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 0.0813 0.0909 0.0902 0.00 0.0669 0.081 0.0817 -0.32%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.05 0.05 0.05 0.07 0.09 0.12 0.15 -
P/RPS 0.38 0.38 0.43 0.68 0.64 0.83 0.61 -26.95%
P/EPS 41.63 2.98 4.38 7.29 -4.52 14.06 20.83 58.33%
EY 2.40 33.60 22.81 13.71 -22.12 7.11 4.80 -36.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.93 -
P/NAPS 0.50 0.45 0.45 0.00 0.90 0.95 1.19 -43.75%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 10/11/08 26/08/08 22/05/08 26/02/08 30/11/07 07/08/07 -
Price 0.05 0.05 0.05 0.06 0.08 0.10 0.14 -
P/RPS 0.38 0.38 0.43 0.58 0.57 0.70 0.56 -22.68%
P/EPS 41.63 2.98 4.38 6.25 -4.02 11.72 19.44 65.75%
EY 2.40 33.60 22.81 16.00 -24.88 8.53 5.14 -39.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.14 -
P/NAPS 0.50 0.45 0.45 0.00 0.80 0.79 1.11 -41.09%

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