[JOTECH] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.05%
YoY- -3.49%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 28,645 24,551 27,737 27,060 45,902 23,729 54,951 -35.25%
PBT 894 -4 341 288 2,434 831 469 53.79%
Tax 2,052 2,205 -19,905 1,737 -427 -212 -289 -
NP 2,946 2,201 -19,564 2,025 2,007 619 180 545.72%
-
NP to SH 2,967 2,274 -19,533 1,993 1,953 662 187 532.48%
-
Tax Rate -229.53% - 5,837.24% -603.12% 17.54% 25.51% 61.62% -
Total Cost 25,699 22,350 47,301 25,035 43,895 23,110 54,771 -39.64%
-
Net Worth 98,759 0 85,503 89,827 91,212 90,620 76,857 18.21%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 1,591 - 1,870 -
Div Payout % - - - - 81.48% - 1,000.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 98,759 0 85,503 89,827 91,212 90,620 76,857 18.21%
NOSH 897,812 947,500 849,086 711,785 723,333 735,555 623,333 27.56%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.28% 8.97% -70.53% 7.48% 4.37% 2.61% 0.33% -
ROE 3.00% 0.00% -22.84% 2.22% 2.14% 0.73% 0.24% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.19 2.59 3.27 3.80 6.35 3.23 8.82 -49.26%
EPS 0.32 0.25 -2.30 0.28 0.27 0.09 0.03 385.26%
DPS 0.00 0.00 0.00 0.00 0.22 0.00 0.30 -
NAPS 0.11 0.00 0.1007 0.1262 0.1261 0.1232 0.1233 -7.33%
Adjusted Per Share Value based on latest NOSH - 711,785
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.55 2.19 2.47 2.41 4.09 2.12 4.90 -35.32%
EPS 0.26 0.20 -1.74 0.18 0.17 0.06 0.02 453.74%
DPS 0.00 0.00 0.00 0.00 0.14 0.00 0.17 -
NAPS 0.0881 0.00 0.0763 0.0801 0.0813 0.0808 0.0685 18.28%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.05 0.07 0.09 0.12 0.15 0.19 0.19 -
P/RPS 1.57 2.70 2.76 3.16 2.36 5.89 2.16 -19.17%
P/EPS 15.13 29.17 -3.91 42.86 55.56 211.11 633.33 -91.72%
EY 6.61 3.43 -25.56 2.33 1.80 0.47 0.16 1097.76%
DY 0.00 0.00 0.00 0.00 1.47 0.00 1.58 -
P/NAPS 0.45 0.00 0.89 0.95 1.19 1.54 1.54 -55.99%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 22/05/08 26/02/08 30/11/07 07/08/07 21/05/07 28/02/07 -
Price 0.05 0.06 0.08 0.10 0.14 0.14 0.21 -
P/RPS 1.57 2.32 2.45 2.63 2.21 4.34 2.38 -24.24%
P/EPS 15.13 25.00 -3.48 35.71 51.85 155.56 700.00 -92.25%
EY 6.61 4.00 -28.76 2.80 1.93 0.64 0.14 1209.39%
DY 0.00 0.00 0.00 0.00 1.57 0.00 1.43 -
P/NAPS 0.45 0.00 0.79 0.79 1.11 1.14 1.70 -58.80%

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