[JOTECH] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 81.1%
YoY- 272.3%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 52,375 26,446 129,813 97,832 63,008 30,878 115,546 -41.07%
PBT 21,649 12,400 10,342 7,165 4,190 1,911 10,012 67.45%
Tax -5,255 -4,582 -969 -901 -793 -347 -892 227.25%
NP 16,394 7,818 9,373 6,264 3,397 1,564 9,120 47.99%
-
NP to SH 16,358 7,826 9,030 6,009 3,318 1,539 8,787 51.50%
-
Tax Rate 24.27% 36.95% 9.37% 12.58% 18.93% 18.16% 8.91% -
Total Cost 35,981 18,628 120,440 91,568 59,611 29,314 106,426 -51.56%
-
Net Worth 149,211 139,986 109,565 106,313 101,383 99,582 101,429 29.43%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 149,211 139,986 109,565 106,313 101,383 99,582 101,429 29.43%
NOSH 1,105,270 1,102,253 920,714 924,461 921,666 905,294 922,083 12.87%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 31.30% 29.56% 7.22% 6.40% 5.39% 5.07% 7.89% -
ROE 10.96% 5.59% 8.24% 5.65% 3.27% 1.55% 8.66% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.74 2.40 14.10 10.58 6.84 3.41 12.53 -47.78%
EPS 1.48 0.71 0.98 0.65 0.36 0.17 0.95 34.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.135 0.127 0.119 0.115 0.11 0.11 0.11 14.67%
Adjusted Per Share Value based on latest NOSH - 927,931
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.67 2.36 11.58 8.73 5.62 2.75 10.31 -41.10%
EPS 1.46 0.70 0.81 0.54 0.30 0.14 0.78 52.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1331 0.1248 0.0977 0.0948 0.0904 0.0888 0.0905 29.41%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.14 0.145 0.10 0.08 0.08 0.09 0.07 -
P/RPS 2.95 6.04 0.71 0.76 1.17 2.64 0.56 203.67%
P/EPS 9.46 20.42 10.20 12.31 22.22 52.94 7.35 18.37%
EY 10.57 4.90 9.81 8.13 4.50 1.89 13.61 -15.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.14 0.84 0.70 0.73 0.82 0.64 38.34%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 19/05/11 23/02/11 22/11/10 17/08/10 25/05/10 24/02/10 -
Price 0.125 0.13 0.145 0.12 0.08 0.08 0.09 -
P/RPS 2.64 5.42 1.03 1.13 1.17 2.35 0.72 138.34%
P/EPS 8.45 18.31 14.78 18.46 22.22 47.06 9.44 -7.13%
EY 11.84 5.46 6.76 5.42 4.50 2.13 10.59 7.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.02 1.22 1.04 0.73 0.73 0.82 8.77%

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