[JOTECH] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
09-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 40.54%
YoY- 1406.28%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 205,563 233,720 241,663 232,786 214,099 201,199 176,913 10.53%
PBT 7,185 7,091 9,236 8,345 6,104 3,351 776 341.53%
Tax -1,469 -1,683 -909 -1,118 -959 -509 -366 152.77%
NP 5,716 5,408 8,327 7,227 5,145 2,842 410 480.18%
-
NP to SH 5,555 5,260 7,967 6,718 4,780 2,421 194 837.87%
-
Tax Rate 20.45% 23.73% 9.84% 13.40% 15.71% 15.19% 47.16% -
Total Cost 199,847 228,312 233,336 225,559 208,954 198,357 176,503 8.64%
-
Net Worth 90,620 76,857 64,531 64,572 64,385 64,575 67,352 21.89%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,960 1,960 219 219 129 129 - -
Div Payout % 35.29% 37.27% 2.76% 3.27% 2.70% 5.33% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 90,620 76,857 64,531 64,572 64,385 64,575 67,352 21.89%
NOSH 735,555 623,333 64,531 64,572 64,385 64,575 64,761 406.03%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.78% 2.31% 3.45% 3.10% 2.40% 1.41% 0.23% -
ROE 6.13% 6.84% 12.35% 10.40% 7.42% 3.75% 0.29% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 27.95 37.50 374.49 360.51 332.52 311.57 273.17 -78.15%
EPS 0.76 0.84 12.35 10.40 7.42 3.75 0.30 85.94%
DPS 0.27 0.31 0.34 0.34 0.20 0.20 0.00 -
NAPS 0.1232 0.1233 1.00 1.00 1.00 1.00 1.04 -75.91%
Adjusted Per Share Value based on latest NOSH - 64,572
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 18.33 20.84 21.55 20.76 19.09 17.94 15.78 10.51%
EPS 0.50 0.47 0.71 0.60 0.43 0.22 0.02 756.66%
DPS 0.17 0.17 0.02 0.02 0.01 0.01 0.00 -
NAPS 0.0808 0.0685 0.0576 0.0576 0.0574 0.0576 0.0601 21.83%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.19 0.19 1.18 1.04 0.55 0.46 0.64 -
P/RPS 0.68 0.51 0.32 0.29 0.17 0.15 0.23 106.12%
P/EPS 25.16 22.52 9.56 10.00 7.41 12.27 213.65 -76.00%
EY 3.97 4.44 10.46 10.00 13.50 8.15 0.47 315.29%
DY 1.40 1.66 0.29 0.33 0.36 0.43 0.00 -
P/NAPS 1.54 1.54 1.18 1.04 0.55 0.46 0.62 83.51%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 28/02/07 13/11/06 09/08/06 14/06/06 21/03/06 18/11/05 -
Price 0.14 0.21 1.60 0.99 1.00 0.55 0.58 -
P/RPS 0.50 0.56 0.43 0.27 0.30 0.18 0.21 78.40%
P/EPS 18.54 24.89 12.96 9.52 13.47 14.67 193.62 -79.09%
EY 5.39 4.02 7.72 10.51 7.42 6.82 0.52 376.07%
DY 1.90 1.50 0.21 0.34 0.20 0.36 0.00 -
P/NAPS 1.14 1.70 1.60 0.99 1.00 0.55 0.56 60.69%

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