[JOTECH] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -94.36%
YoY- -13.72%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 128,713 126,603 115,546 111,420 116,497 115,122 119,852 4.88%
PBT 14,596 12,962 10,011 -6,579 -7,818 -7,569 -6,533 -
Tax -1,634 -1,238 -891 -2,340 2,933 5,035 7,240 -
NP 12,962 11,724 9,120 -8,919 -4,885 -2,534 707 599.00%
-
NP to SH 12,543 11,275 8,787 -8,968 -4,614 -2,158 1,065 419.99%
-
Tax Rate 11.19% 9.55% 8.90% - - - - -
Total Cost 115,751 114,879 106,426 120,339 121,382 117,656 119,145 -1.91%
-
Net Worth 102,994 99,582 102,074 93,272 85,166 94,899 91,982 7.85%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 102,994 99,582 102,074 93,272 85,166 94,899 91,982 7.85%
NOSH 936,315 905,294 927,948 932,727 851,666 948,999 919,827 1.19%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.07% 9.26% 7.89% -8.00% -4.19% -2.20% 0.59% -
ROE 12.18% 11.32% 8.61% -9.61% -5.42% -2.27% 1.16% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.75 13.98 12.45 11.95 13.68 12.13 13.03 3.66%
EPS 1.34 1.25 0.95 -0.96 -0.54 -0.23 0.12 401.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.10 0.10 0.10 0.10 6.57%
Adjusted Per Share Value based on latest NOSH - 932,727
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.48 11.29 10.31 9.94 10.39 10.27 10.69 4.88%
EPS 1.12 1.01 0.78 -0.80 -0.41 -0.19 0.09 439.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0919 0.0888 0.091 0.0832 0.076 0.0846 0.082 7.91%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.08 0.09 0.07 0.08 0.08 0.05 0.05 -
P/RPS 0.58 0.64 0.56 0.67 0.58 0.41 0.38 32.66%
P/EPS 5.97 7.23 7.39 -8.32 -14.77 -21.99 43.18 -73.35%
EY 16.75 13.84 13.53 -12.02 -6.77 -4.55 2.32 274.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.82 0.64 0.80 0.80 0.50 0.50 28.78%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 25/05/10 24/02/10 23/11/09 18/08/09 27/05/09 25/02/09 -
Price 0.08 0.08 0.09 0.08 0.09 0.07 0.05 -
P/RPS 0.58 0.57 0.72 0.67 0.66 0.58 0.38 32.66%
P/EPS 5.97 6.42 9.50 -8.32 -16.61 -30.78 43.18 -73.35%
EY 16.75 15.57 10.52 -12.02 -6.02 -3.25 2.32 274.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.82 0.80 0.90 0.70 0.50 28.78%

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