[JOTECH] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 63.38%
YoY- -152.5%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 115,494 51,886 201,200 138,306 83,908 38,986 158,007 -18.90%
PBT 4,272 737 3,351 738 -721 -2,016 -335 -
Tax -1,040 -426 -616 -1,102 -541 24 1,901 -
NP 3,232 311 2,735 -364 -1,262 -1,992 1,566 62.31%
-
NP to SH 3,009 367 2,421 -472 -1,289 -1,992 1,566 54.74%
-
Tax Rate 24.34% 57.80% 18.38% 149.32% - - - -
Total Cost 112,262 51,575 198,465 138,670 85,170 40,978 156,441 -19.89%
-
Net Worth 78,737 64,385 7,695 67,243 66,018 66,615 84,558 -4.65%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 929 - 129 1,577 1,579 - 4,476 -65.04%
Div Payout % 30.90% - 5.33% 0.00% 0.00% - 285.87% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 78,737 64,385 7,695 67,243 66,018 66,615 84,558 -4.65%
NOSH 64,570 64,385 64,560 64,657 64,723 64,675 63,952 0.64%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.80% 0.60% 1.36% -0.26% -1.50% -5.11% 0.99% -
ROE 3.82% 0.57% 31.46% -0.70% -1.95% -2.99% 1.85% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 178.86 80.59 311.65 213.91 129.64 60.28 247.07 -19.42%
EPS 4.66 0.06 0.37 -0.73 -1.99 -3.08 2.45 53.69%
DPS 1.44 0.00 0.20 2.44 2.44 0.00 7.00 -65.25%
NAPS 1.2194 1.00 0.1192 1.04 1.02 1.03 1.3222 -5.26%
Adjusted Per Share Value based on latest NOSH - 64,761
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.30 4.63 17.94 12.33 7.48 3.48 14.09 -18.89%
EPS 0.27 0.03 0.22 -0.04 -0.11 -0.18 0.14 55.12%
DPS 0.08 0.00 0.01 0.14 0.14 0.00 0.40 -65.90%
NAPS 0.0702 0.0574 0.0069 0.06 0.0589 0.0594 0.0754 -4.66%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.04 0.55 0.46 0.64 0.80 0.94 1.11 -
P/RPS 0.58 0.68 0.15 0.30 0.62 1.56 0.45 18.48%
P/EPS 22.32 96.49 12.27 -87.67 -40.17 -30.52 45.33 -37.72%
EY 4.48 1.04 8.15 -1.14 -2.49 -3.28 2.21 60.38%
DY 1.38 0.00 0.43 3.81 3.05 0.00 6.31 -63.80%
P/NAPS 0.85 0.55 3.86 0.62 0.78 0.91 0.84 0.79%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 09/08/06 14/06/06 21/03/06 18/11/05 24/08/05 11/05/05 07/02/05 -
Price 0.99 1.00 0.55 0.58 0.76 0.93 1.02 -
P/RPS 0.55 1.24 0.18 0.27 0.59 1.54 0.41 21.69%
P/EPS 21.24 175.44 14.67 -79.45 -38.16 -30.19 41.66 -36.25%
EY 4.71 0.57 6.82 -1.26 -2.62 -3.31 2.40 56.94%
DY 1.45 0.00 0.36 4.21 3.21 0.00 6.86 -64.61%
P/NAPS 0.81 1.00 4.61 0.56 0.75 0.90 0.77 3.44%

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