[JOTECH] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
09-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 719.89%
YoY- 333.44%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 23,729 233,872 178,768 115,494 51,886 201,200 138,306 -69.15%
PBT 831 7,101 6,620 4,272 737 3,351 738 8.24%
Tax -212 -1,693 -1,392 -1,040 -426 -616 -1,102 -66.70%
NP 619 5,408 5,228 3,232 311 2,735 -364 -
-
NP to SH 662 5,260 5,074 3,009 367 2,421 -472 -
-
Tax Rate 25.51% 23.84% 21.03% 24.34% 57.80% 18.38% 149.32% -
Total Cost 23,110 228,464 173,540 112,262 51,575 198,465 138,670 -69.74%
-
Net Worth 90,620 81,085 80,745 78,737 64,385 7,695 67,243 22.02%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,972 929 929 - 129 1,577 -
Div Payout % - 37.51% 18.32% 30.90% - 5.33% 0.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 90,620 81,085 80,745 78,737 64,385 7,695 67,243 22.02%
NOSH 735,555 657,624 64,554 64,570 64,385 64,560 64,657 406.57%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.61% 2.31% 2.92% 2.80% 0.60% 1.36% -0.26% -
ROE 0.73% 6.49% 6.28% 3.82% 0.57% 31.46% -0.70% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.23 35.56 276.92 178.86 80.59 311.65 213.91 -93.90%
EPS 0.09 0.80 7.86 4.66 0.06 0.37 -0.73 -
DPS 0.00 0.30 1.44 1.44 0.00 0.20 2.44 -
NAPS 0.1232 0.1233 1.2508 1.2194 1.00 0.1192 1.04 -75.91%
Adjusted Per Share Value based on latest NOSH - 64,572
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.12 20.86 15.94 10.30 4.63 17.94 12.33 -69.11%
EPS 0.06 0.47 0.45 0.27 0.03 0.22 -0.04 -
DPS 0.00 0.18 0.08 0.08 0.00 0.01 0.14 -
NAPS 0.0808 0.0723 0.072 0.0702 0.0574 0.0069 0.06 21.96%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.19 0.19 1.18 1.04 0.55 0.46 0.64 -
P/RPS 5.89 0.53 0.43 0.58 0.68 0.15 0.30 629.09%
P/EPS 211.11 23.75 15.01 22.32 96.49 12.27 -87.67 -
EY 0.47 4.21 6.66 4.48 1.04 8.15 -1.14 -
DY 0.00 1.58 1.22 1.38 0.00 0.43 3.81 -
P/NAPS 1.54 1.54 0.94 0.85 0.55 3.86 0.62 83.51%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 28/02/07 13/11/06 09/08/06 14/06/06 21/03/06 18/11/05 -
Price 0.14 0.21 1.60 0.99 1.00 0.55 0.58 -
P/RPS 4.34 0.59 0.58 0.55 1.24 0.18 0.27 537.99%
P/EPS 155.56 26.25 20.36 21.24 175.44 14.67 -79.45 -
EY 0.64 3.81 4.91 4.71 0.57 6.82 -1.26 -
DY 0.00 1.43 0.90 1.45 0.00 0.36 4.21 -
P/NAPS 1.14 1.70 1.28 0.81 1.00 4.61 0.56 60.69%

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