[JOTECH] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -87.32%
YoY- 118.42%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 54,951 63,274 63,609 51,886 62,894 54,397 44,922 14.33%
PBT 469 2,349 3,536 737 2,614 1,458 1,295 -49.09%
Tax -289 -352 -616 -426 485 -561 -457 -26.26%
NP 180 1,997 2,920 311 3,099 897 838 -64.03%
-
NP to SH 187 2,065 2,641 367 2,894 816 703 -58.53%
-
Tax Rate 61.62% 14.99% 17.42% 57.80% -18.55% 38.48% 35.29% -
Total Cost 54,771 61,277 60,689 51,575 59,795 53,500 44,084 15.52%
-
Net Worth 76,857 80,715 78,739 64,385 64,575 67,352 65,878 10.79%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,870 - - - 129 - - -
Div Payout % 1,000.00% - - - 4.46% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 76,857 80,715 78,739 64,385 64,575 67,352 65,878 10.79%
NOSH 623,333 64,531 64,572 64,385 64,575 64,761 64,587 351.42%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.33% 3.16% 4.59% 0.60% 4.93% 1.65% 1.87% -
ROE 0.24% 2.56% 3.35% 0.57% 4.48% 1.21% 1.07% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.82 98.05 98.51 80.59 97.40 84.00 69.55 -74.66%
EPS 0.03 3.20 4.09 0.06 0.45 1.26 1.09 -90.82%
DPS 0.30 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.1233 1.2508 1.2194 1.00 1.00 1.04 1.02 -75.45%
Adjusted Per Share Value based on latest NOSH - 64,385
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.90 5.64 5.67 4.63 5.61 4.85 4.01 14.25%
EPS 0.02 0.18 0.24 0.03 0.26 0.07 0.06 -51.82%
DPS 0.17 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.0685 0.072 0.0702 0.0574 0.0576 0.0601 0.0588 10.68%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.19 1.18 1.04 0.55 0.46 0.64 0.80 -
P/RPS 2.16 1.20 1.06 0.68 0.47 0.76 1.15 52.05%
P/EPS 633.33 36.88 25.43 96.49 10.26 50.79 73.50 318.65%
EY 0.16 2.71 3.93 1.04 9.74 1.97 1.36 -75.89%
DY 1.58 0.00 0.00 0.00 0.43 0.00 0.00 -
P/NAPS 1.54 0.94 0.85 0.55 0.46 0.62 0.78 57.18%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 13/11/06 09/08/06 14/06/06 21/03/06 18/11/05 24/08/05 -
Price 0.21 1.60 0.99 1.00 0.55 0.58 0.76 -
P/RPS 2.38 1.63 1.00 1.24 0.56 0.69 1.09 68.06%
P/EPS 700.00 50.00 24.21 175.44 12.27 46.03 69.82 363.00%
EY 0.14 2.00 4.13 0.57 8.15 2.17 1.43 -78.66%
DY 1.43 0.00 0.00 0.00 0.36 0.00 0.00 -
P/NAPS 1.70 1.28 0.81 1.00 0.55 0.56 0.75 72.29%

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