[JOTECH] QoQ TTM 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- -1.48%
YoY- -39.81%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 107,993 125,250 124,428 151,642 187,856 205,563 233,720 -40.26%
PBT 1,519 3,059 3,894 4,022 6,083 7,185 7,091 -64.23%
Tax -13,911 -16,390 -18,807 809 -1,280 -1,469 -1,683 309.33%
NP -12,392 -13,331 -14,913 4,831 4,803 5,716 5,408 -
-
NP to SH -12,299 -13,313 -14,925 4,795 4,867 5,555 5,260 -
-
Tax Rate 915.80% 535.80% 482.97% -20.11% 21.04% 20.45% 23.73% -
Total Cost 120,385 138,581 139,341 146,811 183,053 199,847 228,312 -34.75%
-
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 1,591 3,461 3,461 1,960 1,960 -
Div Payout % - 0.00% 0.00% 72.19% 71.12% 35.29% 37.27% -
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 -11.47% -10.64% -11.99% 3.19% 2.56% 2.78% 2.31% -
ROE -12.45% 0.00% -17.46% 5.34% 5.34% 6.13% 6.84% -
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 12.03 13.22 14.65 21.30 25.97 27.95 37.50 -53.17%
EPS -1.37 -1.41 -1.76 0.67 0.67 0.76 0.84 -
DPS 0.00 0.17 0.19 0.49 0.48 0.27 0.31 -
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 9.63 11.17 11.10 13.52 16.75 18.33 20.84 -40.25%
EPS -1.10 -1.19 -1.33 0.43 0.43 0.50 0.47 -
DPS 0.00 0.14 0.14 0.31 0.31 0.17 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 0.42 0.53 0.61 0.56 0.58 0.68 0.51 -12.15%
P/EPS -3.65 -4.98 -5.12 17.81 22.29 25.16 22.52 -
EY -27.40 -20.07 -19.53 5.61 4.49 3.97 4.44 -
DY 0.00 2.40 2.08 4.05 3.19 1.40 1.66 -
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 0.42 0.45 0.55 0.47 0.54 0.50 0.56 -17.46%
P/EPS -3.65 -4.27 -4.55 14.84 20.81 18.54 24.89 -
EY -27.40 -23.42 -21.97 6.74 4.81 5.39 4.02 -
DY 0.00 2.80 2.34 4.86 3.42 1.90 1.50 -
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