[JOTECH] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 68.63%
YoY- 1175.0%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 89,981 23,729 233,872 178,768 115,494 51,886 201,200 -41.60%
PBT 3,264 831 7,101 6,620 4,272 737 3,351 -1.74%
Tax -640 -212 -1,693 -1,392 -1,040 -426 -616 2.58%
NP 2,624 619 5,408 5,228 3,232 311 2,735 -2.73%
-
NP to SH 2,614 662 5,260 5,074 3,009 367 2,421 5.26%
-
Tax Rate 19.61% 25.51% 23.84% 21.03% 24.34% 57.80% 18.38% -
Total Cost 87,357 23,110 228,464 173,540 112,262 51,575 198,465 -42.22%
-
Net Worth 91,562 90,620 81,085 80,745 78,737 64,385 7,695 423.56%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,597 - 1,972 929 929 - 129 437.62%
Div Payout % 61.11% - 37.51% 18.32% 30.90% - 5.33% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 91,562 90,620 81,085 80,745 78,737 64,385 7,695 423.56%
NOSH 726,111 735,555 657,624 64,554 64,570 64,385 64,560 404.21%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.92% 2.61% 2.31% 2.92% 2.80% 0.60% 1.36% -
ROE 2.85% 0.73% 6.49% 6.28% 3.82% 0.57% 31.46% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.39 3.23 35.56 276.92 178.86 80.59 311.65 -88.42%
EPS 0.36 0.09 0.80 7.86 4.66 0.06 0.37 -1.81%
DPS 0.22 0.00 0.30 1.44 1.44 0.00 0.20 6.57%
NAPS 0.1261 0.1232 0.1233 1.2508 1.2194 1.00 0.1192 3.83%
Adjusted Per Share Value based on latest NOSH - 64,531
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.03 2.12 20.86 15.94 10.30 4.63 17.94 -41.57%
EPS 0.23 0.06 0.47 0.45 0.27 0.03 0.22 3.01%
DPS 0.14 0.00 0.18 0.08 0.08 0.00 0.01 483.69%
NAPS 0.0817 0.0808 0.0723 0.072 0.0702 0.0574 0.0069 421.85%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.15 0.19 0.19 1.18 1.04 0.55 0.46 -
P/RPS 1.21 5.89 0.53 0.43 0.58 0.68 0.15 303.76%
P/EPS 41.67 211.11 23.75 15.01 22.32 96.49 12.27 126.44%
EY 2.40 0.47 4.21 6.66 4.48 1.04 8.15 -55.83%
DY 1.47 0.00 1.58 1.22 1.38 0.00 0.43 127.44%
P/NAPS 1.19 1.54 1.54 0.94 0.85 0.55 3.86 -54.46%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 07/08/07 21/05/07 28/02/07 13/11/06 09/08/06 14/06/06 21/03/06 -
Price 0.14 0.14 0.21 1.60 0.99 1.00 0.55 -
P/RPS 1.13 4.34 0.59 0.58 0.55 1.24 0.18 241.45%
P/EPS 38.89 155.56 26.25 20.36 21.24 175.44 14.67 91.88%
EY 2.57 0.64 3.81 4.91 4.71 0.57 6.82 -47.92%
DY 1.57 0.00 1.43 0.90 1.45 0.00 0.36 167.65%
P/NAPS 1.11 1.14 1.70 1.28 0.81 1.00 4.61 -61.39%

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