[JOTECH] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -33.98%
YoY- 117.27%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 151,642 187,856 205,563 233,720 241,663 232,786 214,099 -20.52%
PBT 4,022 6,083 7,185 7,091 9,236 8,345 6,104 -24.25%
Tax 809 -1,280 -1,469 -1,683 -909 -1,118 -959 -
NP 4,831 4,803 5,716 5,408 8,327 7,227 5,145 -4.10%
-
NP to SH 4,795 4,867 5,555 5,260 7,967 6,718 4,780 0.20%
-
Tax Rate -20.11% 21.04% 20.45% 23.73% 9.84% 13.40% 15.71% -
Total Cost 146,811 183,053 199,847 228,312 233,336 225,559 208,954 -20.95%
-
Net Worth 89,827 91,212 90,620 76,857 64,531 64,572 64,385 24.83%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,461 3,461 1,960 1,960 219 219 129 794.41%
Div Payout % 72.19% 71.12% 35.29% 37.27% 2.76% 3.27% 2.70% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 89,827 91,212 90,620 76,857 64,531 64,572 64,385 24.83%
NOSH 711,785 723,333 735,555 623,333 64,531 64,572 64,385 395.53%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.19% 2.56% 2.78% 2.31% 3.45% 3.10% 2.40% -
ROE 5.34% 5.34% 6.13% 6.84% 12.35% 10.40% 7.42% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.30 25.97 27.95 37.50 374.49 360.51 332.52 -83.96%
EPS 0.67 0.67 0.76 0.84 12.35 10.40 7.42 -79.84%
DPS 0.49 0.48 0.27 0.31 0.34 0.34 0.20 81.63%
NAPS 0.1262 0.1261 0.1232 0.1233 1.00 1.00 1.00 -74.80%
Adjusted Per Share Value based on latest NOSH - 623,333
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.52 16.75 18.33 20.84 21.55 20.76 19.09 -20.52%
EPS 0.43 0.43 0.50 0.47 0.71 0.60 0.43 0.00%
DPS 0.31 0.31 0.17 0.17 0.02 0.02 0.01 884.76%
NAPS 0.0801 0.0813 0.0808 0.0685 0.0576 0.0576 0.0574 24.85%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.12 0.15 0.19 0.19 1.18 1.04 0.55 -
P/RPS 0.56 0.58 0.68 0.51 0.32 0.29 0.17 121.23%
P/EPS 17.81 22.29 25.16 22.52 9.56 10.00 7.41 79.33%
EY 5.61 4.49 3.97 4.44 10.46 10.00 13.50 -44.28%
DY 4.05 3.19 1.40 1.66 0.29 0.33 0.36 401.33%
P/NAPS 0.95 1.19 1.54 1.54 1.18 1.04 0.55 43.91%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 07/08/07 21/05/07 28/02/07 13/11/06 09/08/06 14/06/06 -
Price 0.10 0.14 0.14 0.21 1.60 0.99 1.00 -
P/RPS 0.47 0.54 0.50 0.56 0.43 0.27 0.30 34.85%
P/EPS 14.84 20.81 18.54 24.89 12.96 9.52 13.47 6.66%
EY 6.74 4.81 5.39 4.02 7.72 10.51 7.42 -6.20%
DY 4.86 3.42 1.90 1.50 0.21 0.34 0.20 737.32%
P/NAPS 0.79 1.11 1.14 1.70 1.60 0.99 1.00 -14.53%

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