[JOTECH] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5.61%
YoY- 16.21%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 124,428 151,642 187,856 205,563 233,720 241,663 232,786 -34.06%
PBT 3,894 4,022 6,083 7,185 7,091 9,236 8,345 -39.75%
Tax -18,807 809 -1,280 -1,469 -1,683 -909 -1,118 553.15%
NP -14,913 4,831 4,803 5,716 5,408 8,327 7,227 -
-
NP to SH -14,925 4,795 4,867 5,555 5,260 7,967 6,718 -
-
Tax Rate 482.97% -20.11% 21.04% 20.45% 23.73% 9.84% 13.40% -
Total Cost 139,341 146,811 183,053 199,847 228,312 233,336 225,559 -27.40%
-
Net Worth 85,503 89,827 91,212 90,620 76,857 64,531 64,572 20.52%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,591 3,461 3,461 1,960 1,960 219 219 273.75%
Div Payout % 0.00% 72.19% 71.12% 35.29% 37.27% 2.76% 3.27% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 85,503 89,827 91,212 90,620 76,857 64,531 64,572 20.52%
NOSH 849,086 711,785 723,333 735,555 623,333 64,531 64,572 454.49%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -11.99% 3.19% 2.56% 2.78% 2.31% 3.45% 3.10% -
ROE -17.46% 5.34% 5.34% 6.13% 6.84% 12.35% 10.40% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.65 21.30 25.97 27.95 37.50 374.49 360.51 -88.11%
EPS -1.76 0.67 0.67 0.76 0.84 12.35 10.40 -
DPS 0.19 0.49 0.48 0.27 0.31 0.34 0.34 -32.08%
NAPS 0.1007 0.1262 0.1261 0.1232 0.1233 1.00 1.00 -78.26%
Adjusted Per Share Value based on latest NOSH - 735,555
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.10 13.52 16.75 18.33 20.84 21.55 20.76 -34.04%
EPS -1.33 0.43 0.43 0.50 0.47 0.71 0.60 -
DPS 0.14 0.31 0.31 0.17 0.17 0.02 0.02 264.63%
NAPS 0.0763 0.0801 0.0813 0.0808 0.0685 0.0576 0.0576 20.55%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.09 0.12 0.15 0.19 0.19 1.18 1.04 -
P/RPS 0.61 0.56 0.58 0.68 0.51 0.32 0.29 63.94%
P/EPS -5.12 17.81 22.29 25.16 22.52 9.56 10.00 -
EY -19.53 5.61 4.49 3.97 4.44 10.46 10.00 -
DY 2.08 4.05 3.19 1.40 1.66 0.29 0.33 240.07%
P/NAPS 0.89 0.95 1.19 1.54 1.54 1.18 1.04 -9.83%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 30/11/07 07/08/07 21/05/07 28/02/07 13/11/06 09/08/06 -
Price 0.08 0.10 0.14 0.14 0.21 1.60 0.99 -
P/RPS 0.55 0.47 0.54 0.50 0.56 0.43 0.27 60.48%
P/EPS -4.55 14.84 20.81 18.54 24.89 12.96 9.52 -
EY -21.97 6.74 4.81 5.39 4.02 7.72 10.51 -
DY 2.34 4.86 3.42 1.90 1.50 0.21 0.34 260.54%
P/NAPS 0.79 0.79 1.11 1.14 1.70 1.60 0.99 -13.93%

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