[JOTECH] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -186.67%
YoY- -141.73%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 115,546 82,403 49,841 19,821 119,853 90,836 53,196 67.48%
PBT 10,012 2,294 -395 -1,040 -6,533 2,339 890 399.84%
Tax -892 -408 -50 0 7,269 9,201 4,257 -
NP 9,120 1,886 -445 -1,040 736 11,540 5,147 46.27%
-
NP to SH 8,787 1,614 -438 -949 1,095 11,675 5,241 40.99%
-
Tax Rate 8.91% 17.79% - - - -393.37% -478.31% -
Total Cost 106,426 80,517 50,286 20,861 119,117 79,296 48,049 69.67%
-
Net Worth 101,429 89,666 87,599 94,899 91,166 101,924 101,101 0.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 101,429 89,666 87,599 94,899 91,166 101,924 101,101 0.21%
NOSH 922,083 896,666 875,999 948,999 911,666 926,587 919,107 0.21%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.89% 2.29% -0.89% -5.25% 0.61% 12.70% 9.68% -
ROE 8.66% 1.80% -0.50% -1.00% 1.20% 11.45% 5.18% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.53 9.19 5.69 2.09 13.15 9.80 5.79 67.07%
EPS 0.95 0.18 -0.05 -0.10 0.12 1.26 0.56 42.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.10 0.10 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 948,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.31 7.35 4.45 1.77 10.69 8.10 4.74 67.63%
EPS 0.78 0.14 -0.04 -0.08 0.10 1.04 0.47 40.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0905 0.08 0.0781 0.0846 0.0813 0.0909 0.0902 0.22%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.07 0.08 0.08 0.05 0.05 0.05 0.05 -
P/RPS 0.56 0.87 1.41 2.39 0.38 0.51 0.86 -24.81%
P/EPS 7.35 44.44 -160.00 -50.00 41.63 3.97 8.77 -11.08%
EY 13.61 2.25 -0.63 -2.00 2.40 25.20 11.40 12.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.80 0.80 0.50 0.50 0.45 0.45 26.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 18/08/09 27/05/09 25/02/09 10/11/08 26/08/08 -
Price 0.09 0.08 0.09 0.07 0.05 0.05 0.05 -
P/RPS 0.72 0.87 1.58 3.35 0.38 0.51 0.86 -11.14%
P/EPS 9.44 44.44 -180.00 -70.00 41.63 3.97 8.77 5.01%
EY 10.59 2.25 -0.56 -1.43 2.40 25.20 11.40 -4.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 0.90 0.70 0.50 0.45 0.45 49.02%

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