[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

JOTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Cumulative Result
Revenue	52,375	26,446	129,813	97,832	63,008	30,878	115,546	-41.07%
YoY %	98.05%	-79.63%	32.69%	55.27%	104.05%	-73.28%	-	-
Horiz. %	45.33%	22.89%	112.35%	84.67%	54.53%	26.72%	100.00%	-
PBT	21,649	12,400	10,342	7,165	4,190	1,911	10,012	67.45%
YoY %	74.59%	19.90%	44.34%	71.00%	119.26%	-80.91%	-	-
Horiz. %	216.23%	123.85%	103.30%	71.56%	41.85%	19.09%	100.00%	-
Tax	-5,255	-4,582	-969	-901	-793	-347	-892	227.25%
YoY %	-14.69%	-372.86%	-7.55%	-13.62%	-128.53%	61.10%	-	-
Horiz. %	589.13%	513.68%	108.63%	101.01%	88.90%	38.90%	100.00%	-
NP	16,394	7,818	9,373	6,264	3,397	1,564	9,120	47.99%
YoY %	109.70%	-16.59%	49.63%	84.40%	117.20%	-82.85%	-	-
Horiz. %	179.76%	85.72%	102.77%	68.68%	37.25%	17.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,358	7,826	9,030	6,009	3,318	1,539	8,787	51.50%
YoY %	109.02%	-13.33%	50.27%	81.10%	115.59%	-82.49%	-	-
Horiz. %	186.16%	89.06%	102.77%	68.39%	37.76%	17.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.27%	36.95%	9.37%	12.58%	18.93%	18.16%	8.91%	-
YoY %	-34.32%	294.34%	-25.52%	-33.54%	4.24%	103.82%	-	-
Horiz. %	272.39%	414.70%	105.16%	141.19%	212.46%	203.82%	100.00%	-
Total Cost	35,981	18,628	120,440	91,568	59,611	29,314	106,426	-51.56%
YoY %	93.16%	-84.53%	31.53%	53.61%	103.35%	-72.46%	-	-
Horiz. %	33.81%	17.50%	113.17%	86.04%	56.01%	27.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	149,211	139,986	109,565	106,313	101,383	99,582	101,429	29.43%
YoY %	6.59%	27.77%	3.06%	4.86%	1.81%	-1.82%	-	-
Horiz. %	147.11%	138.01%	108.02%	104.82%	99.95%	98.18%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	149,211	139,986	109,565	106,313	101,383	99,582	101,429	29.43%
YoY %	6.59%	27.77%	3.06%	4.86%	1.81%	-1.82%	-	-
Horiz. %	147.11%	138.01%	108.02%	104.82%	99.95%	98.18%	100.00%	-
NOSH	1,105,270	1,102,253	920,714	924,461	921,666	905,294	922,083	12.87%
YoY %	0.27%	19.72%	-0.41%	0.30%	1.81%	-1.82%	-	-
Horiz. %	119.87%	119.54%	99.85%	100.26%	99.95%	98.18%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	31.30%	29.56%	7.22%	6.40%	5.39%	5.07%	7.89%	-
YoY %	5.89%	309.42%	12.81%	18.74%	6.31%	-35.74%	-	-
Horiz. %	396.70%	374.65%	91.51%	81.12%	68.31%	64.26%	100.00%	-
ROE	10.96%	5.59%	8.24%	5.65%	3.27%	1.55%	8.66%	-
YoY %	96.06%	-32.16%	45.84%	72.78%	110.97%	-82.10%	-	-
Horiz. %	126.56%	64.55%	95.15%	65.24%	37.76%	17.90%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	4.74	2.40	14.10	10.58	6.84	3.41	12.53	-47.78%
YoY %	97.50%	-82.98%	33.27%	54.68%	100.59%	-72.79%	-	-
Horiz. %	37.83%	19.15%	112.53%	84.44%	54.59%	27.21%	100.00%	-
EPS	1.48	0.71	0.98	0.65	0.36	0.17	0.95	34.49%
YoY %	108.45%	-27.55%	50.77%	80.56%	111.76%	-82.11%	-	-
Horiz. %	155.79%	74.74%	103.16%	68.42%	37.89%	17.89%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.135	0.127	0.119	0.115	0.11	0.11	0.11	14.67%
YoY %	6.30%	6.72%	3.48%	4.55%	0.00%	0.00%	-	-
Horiz. %	122.73%	115.45%	108.18%	104.55%	100.00%	100.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 927,931
RPS	4.67	2.36	11.58	8.73	5.62	2.75	10.31	-41.10%
YoY %	97.88%	-79.62%	32.65%	55.34%	104.36%	-73.33%	-	-
Horiz. %	45.30%	22.89%	112.32%	84.68%	54.51%	26.67%	100.00%	-
EPS	1.46	0.70	0.81	0.54	0.30	0.14	0.78	52.05%
YoY %	108.57%	-13.58%	50.00%	80.00%	114.29%	-82.05%	-	-
Horiz. %	187.18%	89.74%	103.85%	69.23%	38.46%	17.95%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1331	0.1248	0.0977	0.0948	0.0904	0.0888	0.0905	29.41%
YoY %	6.65%	27.74%	3.06%	4.87%	1.80%	-1.88%	-	-
Horiz. %	147.07%	137.90%	107.96%	104.75%	99.89%	98.12%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-51.16%	750.70%	-6.58%	-35.04%	-55.68%	371.43%	-	-
Horiz. %	526.79%	1,078.57%	126.79%	135.71%	208.93%	471.43%	100.00%	-
P/EPS	9.46	20.42	10.20	12.31	22.22	52.94	7.35	18.37%
YoY %	-53.67%	100.20%	-17.14%	-44.60%	-58.03%	620.27%	-	-
Horiz. %	128.71%	277.82%	138.78%	167.48%	302.31%	720.27%	100.00%	-
EY	10.57	4.90	9.81	8.13	4.50	1.89	13.61	-15.54%
YoY %	115.71%	-50.05%	20.66%	80.67%	138.10%	-86.11%	-	-
Horiz. %	77.66%	36.00%	72.08%	59.74%	33.06%	13.89%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.04	1.14	0.84	0.70	0.73	0.82	0.64	38.34%
YoY %	-8.77%	35.71%	20.00%	-4.11%	-10.98%	28.12%	-	-
Horiz. %	162.50%	178.12%	131.25%	109.38%	114.06%	128.12%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-51.29%	426.21%	-8.85%	-3.42%	-50.21%	226.39%	-	-
Horiz. %	366.67%	752.78%	143.06%	156.94%	162.50%	326.39%	100.00%	-
P/EPS	8.45	18.31	14.78	18.46	22.22	47.06	9.44	-7.13%
YoY %	-53.85%	23.88%	-19.93%	-16.92%	-52.78%	398.52%	-	-
Horiz. %	89.51%	193.96%	156.57%	195.55%	235.38%	498.52%	100.00%	-
EY	11.84	5.46	6.76	5.42	4.50	2.13	10.59	7.74%
YoY %	116.85%	-19.23%	24.72%	20.44%	111.27%	-79.89%	-	-
Horiz. %	111.80%	51.56%	63.83%	51.18%	42.49%	20.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.93	1.02	1.22	1.04	0.73	0.73	0.82	8.77%
YoY %	-8.82%	-16.39%	17.31%	42.47%	0.00%	-10.98%	-	-
Horiz. %	113.41%	124.39%	148.78%	126.83%	89.02%	89.02%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos