[JOTECH] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
07-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -12.39%
YoY- -27.55%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 125,250 124,428 151,642 187,856 205,563 233,720 241,663 -35.45%
PBT 3,059 3,894 4,022 6,083 7,185 7,091 9,236 -52.09%
Tax -16,390 -18,807 809 -1,280 -1,469 -1,683 -909 586.40%
NP -13,331 -14,913 4,831 4,803 5,716 5,408 8,327 -
-
NP to SH -13,313 -14,925 4,795 4,867 5,555 5,260 7,967 -
-
Tax Rate 535.80% 482.97% -20.11% 21.04% 20.45% 23.73% 9.84% -
Total Cost 138,581 139,341 146,811 183,053 199,847 228,312 233,336 -29.32%
-
Net Worth 0 85,503 89,827 91,212 90,620 76,857 64,531 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 1,591 1,591 3,461 3,461 1,960 1,960 219 274.65%
Div Payout % 0.00% 0.00% 72.19% 71.12% 35.29% 37.27% 2.76% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 0 85,503 89,827 91,212 90,620 76,857 64,531 -
NOSH 947,500 849,086 711,785 723,333 735,555 623,333 64,531 498.63%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -10.64% -11.99% 3.19% 2.56% 2.78% 2.31% 3.45% -
ROE 0.00% -17.46% 5.34% 5.34% 6.13% 6.84% 12.35% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 13.22 14.65 21.30 25.97 27.95 37.50 374.49 -89.21%
EPS -1.41 -1.76 0.67 0.67 0.76 0.84 12.35 -
DPS 0.17 0.19 0.49 0.48 0.27 0.31 0.34 -36.97%
NAPS 0.00 0.1007 0.1262 0.1261 0.1232 0.1233 1.00 -
Adjusted Per Share Value based on latest NOSH - 723,333
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 11.17 11.10 13.52 16.75 18.33 20.84 21.55 -35.44%
EPS -1.19 -1.33 0.43 0.43 0.50 0.47 0.71 -
DPS 0.14 0.14 0.31 0.31 0.17 0.17 0.02 265.49%
NAPS 0.00 0.0763 0.0801 0.0813 0.0808 0.0685 0.0576 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.07 0.09 0.12 0.15 0.19 0.19 1.18 -
P/RPS 0.53 0.61 0.56 0.58 0.68 0.51 0.32 39.94%
P/EPS -4.98 -5.12 17.81 22.29 25.16 22.52 9.56 -
EY -20.07 -19.53 5.61 4.49 3.97 4.44 10.46 -
DY 2.40 2.08 4.05 3.19 1.40 1.66 0.29 308.61%
P/NAPS 0.00 0.89 0.95 1.19 1.54 1.54 1.18 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 26/02/08 30/11/07 07/08/07 21/05/07 28/02/07 13/11/06 -
Price 0.06 0.08 0.10 0.14 0.14 0.21 1.60 -
P/RPS 0.45 0.55 0.47 0.54 0.50 0.56 0.43 3.07%
P/EPS -4.27 -4.55 14.84 20.81 18.54 24.89 12.96 -
EY -23.42 -21.97 6.74 4.81 5.39 4.02 7.72 -
DY 2.80 2.34 4.86 3.42 1.90 1.50 0.21 461.40%
P/NAPS 0.00 0.79 0.79 1.11 1.14 1.70 1.60 -

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