[JOTECH] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -82.49%
YoY- 262.17%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 129,813 97,832 63,008 30,878 115,546 82,403 49,841 88.97%
PBT 10,342 7,165 4,190 1,911 10,012 2,294 -395 -
Tax -969 -901 -793 -347 -892 -408 -50 617.61%
NP 9,373 6,264 3,397 1,564 9,120 1,886 -445 -
-
NP to SH 9,030 6,009 3,318 1,539 8,787 1,614 -438 -
-
Tax Rate 9.37% 12.58% 18.93% 18.16% 8.91% 17.79% - -
Total Cost 120,440 91,568 59,611 29,314 106,426 80,517 50,286 78.72%
-
Net Worth 109,565 106,313 101,383 99,582 101,429 89,666 87,599 16.03%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 109,565 106,313 101,383 99,582 101,429 89,666 87,599 16.03%
NOSH 920,714 924,461 921,666 905,294 922,083 896,666 875,999 3.36%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.22% 6.40% 5.39% 5.07% 7.89% 2.29% -0.89% -
ROE 8.24% 5.65% 3.27% 1.55% 8.66% 1.80% -0.50% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.10 10.58 6.84 3.41 12.53 9.19 5.69 82.81%
EPS 0.98 0.65 0.36 0.17 0.95 0.18 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.119 0.115 0.11 0.11 0.11 0.10 0.10 12.26%
Adjusted Per Share Value based on latest NOSH - 905,294
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.58 8.73 5.62 2.75 10.31 7.35 4.45 88.86%
EPS 0.81 0.54 0.30 0.14 0.78 0.14 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0977 0.0948 0.0904 0.0888 0.0905 0.08 0.0781 16.05%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.10 0.08 0.08 0.09 0.07 0.08 0.08 -
P/RPS 0.71 0.76 1.17 2.64 0.56 0.87 1.41 -36.62%
P/EPS 10.20 12.31 22.22 52.94 7.35 44.44 -160.00 -
EY 9.81 8.13 4.50 1.89 13.61 2.25 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.70 0.73 0.82 0.64 0.80 0.80 3.29%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 22/11/10 17/08/10 25/05/10 24/02/10 23/11/09 18/08/09 -
Price 0.145 0.12 0.08 0.08 0.09 0.08 0.09 -
P/RPS 1.03 1.13 1.17 2.35 0.72 0.87 1.58 -24.75%
P/EPS 14.78 18.46 22.22 47.06 9.44 44.44 -180.00 -
EY 6.76 5.42 4.50 2.13 10.59 2.25 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.04 0.73 0.73 0.82 0.80 0.90 22.41%

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