[JOTECH] QoQ 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- 51.26%
YoY- 31.14%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 25,929 26,446 31,981 34,824 32,130 30,878 33,143 -15.13%
PBT 9,249 12,400 3,177 2,975 2,279 1,911 7,717 12.86%
Tax -673 -4,582 -68 -108 -446 -347 -483 24.82%
NP 8,576 7,818 3,109 2,867 1,833 1,564 7,234 12.04%
-
NP to SH 8,532 7,826 3,021 2,691 1,779 1,539 7,173 12.29%
-
Tax Rate 7.28% 36.95% 2.14% 3.63% 19.57% 18.16% 6.26% -
Total Cost 17,353 18,628 28,872 31,957 30,297 29,314 25,909 -23.50%
-
Net Worth 149,587 139,986 108,686 106,712 102,994 99,582 102,074 29.10%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 149,587 139,986 108,686 106,712 102,994 99,582 102,074 29.10%
NOSH 1,108,051 1,102,253 913,333 927,931 936,315 905,294 927,948 12.58%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 33.07% 29.56% 9.72% 8.23% 5.70% 5.07% 21.83% -
ROE 5.70% 5.59% 2.78% 2.52% 1.73% 1.55% 7.03% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.34 2.40 3.50 3.75 3.43 3.41 3.57 -24.60%
EPS 0.77 0.71 0.33 0.29 0.19 0.17 0.78 -0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.135 0.127 0.119 0.115 0.11 0.11 0.11 14.67%
Adjusted Per Share Value based on latest NOSH - 927,931
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.31 2.36 2.85 3.11 2.87 2.75 2.96 -15.27%
EPS 0.76 0.70 0.27 0.24 0.16 0.14 0.64 12.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1334 0.1248 0.0969 0.0952 0.0919 0.0888 0.091 29.13%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
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 5.98 6.04 2.86 2.13 2.33 2.64 1.96 110.79%
P/EPS 18.18 20.42 30.23 27.59 42.11 52.94 9.06 59.29%
EY 5.50 4.90 3.31 3.62 2.38 1.89 11.04 -37.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.14 0.84 0.70 0.73 0.82 0.64 38.34%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
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 5.34 5.42 4.14 3.20 2.33 2.35 2.52 65.20%
P/EPS 16.23 18.31 43.84 41.38 42.11 47.06 11.64 24.88%
EY 6.16 5.46 2.28 2.42 2.38 2.13 8.59 -19.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.02 1.22 1.04 0.73 0.73 0.82 8.77%

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