[JOTECH] QoQ Cumulative Quarter Result on 31-Dec-2010

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- 50.27%
YoY- 2.77%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 82,056 52,375 26,446 129,813 97,832 63,008 30,878 91.74%
PBT 24,217 21,649 12,400 10,342 7,165 4,190 1,911 442.71%
Tax -2,597 -5,255 -4,582 -969 -901 -793 -347 282.14%
NP 21,620 16,394 7,818 9,373 6,264 3,397 1,564 475.06%
-
NP to SH 21,425 16,358 7,826 9,030 6,009 3,318 1,539 477.77%
-
Tax Rate 10.72% 24.27% 36.95% 9.37% 12.58% 18.93% 18.16% -
Total Cost 60,436 35,981 18,628 120,440 91,568 59,611 29,314 61.91%
-
Net Worth 148,084 149,211 139,986 109,565 106,313 101,383 99,582 30.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 148,084 149,211 139,986 109,565 106,313 101,383 99,582 30.25%
NOSH 1,050,245 1,105,270 1,102,253 920,714 924,461 921,666 905,294 10.39%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 26.35% 31.30% 29.56% 7.22% 6.40% 5.39% 5.07% -
ROE 14.47% 10.96% 5.59% 8.24% 5.65% 3.27% 1.55% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.81 4.74 2.40 14.10 10.58 6.84 3.41 73.66%
EPS 2.04 1.48 0.71 0.98 0.65 0.36 0.17 423.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.135 0.127 0.119 0.115 0.11 0.11 17.98%
Adjusted Per Share Value based on latest NOSH - 913,333
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.32 4.67 2.36 11.58 8.73 5.62 2.75 91.95%
EPS 1.91 1.46 0.70 0.81 0.54 0.30 0.14 470.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1321 0.1331 0.1248 0.0977 0.0948 0.0904 0.0888 30.28%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.12 0.14 0.145 0.10 0.08 0.08 0.09 -
P/RPS 1.54 2.95 6.04 0.71 0.76 1.17 2.64 -30.16%
P/EPS 5.88 9.46 20.42 10.20 12.31 22.22 52.94 -76.86%
EY 17.00 10.57 4.90 9.81 8.13 4.50 1.89 331.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.04 1.14 0.84 0.70 0.73 0.82 2.42%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 19/05/11 23/02/11 22/11/10 17/08/10 25/05/10 -
Price 0.13 0.125 0.13 0.145 0.12 0.08 0.08 -
P/RPS 1.66 2.64 5.42 1.03 1.13 1.17 2.35 -20.66%
P/EPS 6.37 8.45 18.31 14.78 18.46 22.22 47.06 -73.60%
EY 15.69 11.84 5.46 6.76 5.42 4.50 2.13 278.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.93 1.02 1.22 1.04 0.73 0.73 16.65%

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