[JOTECH] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 67.65%
YoY- -662.72%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 106,392 179,962 230,988 167,816 151,590 83,894 38,277 18.55%
PBT 1,780 6,528 8,544 -1,442 -2,036 8,604 1,356 4.63%
Tax 8,514 -1,280 -2,080 -1,082 1,698 -2,498 -254 -
NP 10,294 5,248 6,464 -2,524 -338 6,106 1,102 45.07%
-
NP to SH 10,482 5,228 6,018 -2,578 -338 6,106 1,102 45.51%
-
Tax Rate -478.31% 19.61% 24.34% - - 29.03% 18.73% -
Total Cost 96,098 174,714 224,524 170,340 151,928 77,788 37,175 17.13%
-
Net Worth 101,101 91,562 78,737 66,018 62,107 60,819 57,495 9.85%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 3,194 1,859 3,158 5,914 3,601 1,197 -
Div Payout % - 61.11% 30.90% 0.00% 0.00% 58.98% 108.70% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 101,101 91,562 78,737 66,018 62,107 60,819 57,495 9.85%
NOSH 919,107 726,111 64,570 64,723 42,249 40,013 39,927 68.58%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.68% 2.92% 2.80% -1.50% -0.22% 7.28% 2.88% -
ROE 10.37% 5.71% 7.64% -3.90% -0.54% 10.04% 1.92% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 11.58 24.78 357.73 259.28 358.79 209.67 95.87 -29.66%
EPS 1.12 0.72 9.32 -3.98 -0.80 15.26 2.76 -13.94%
DPS 0.00 0.44 2.88 4.88 14.00 9.00 3.00 -
NAPS 0.11 0.1261 1.2194 1.02 1.47 1.52 1.44 -34.83%
Adjusted Per Share Value based on latest NOSH - 64,587
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 9.49 16.05 20.60 14.97 13.52 7.48 3.41 18.58%
EPS 0.93 0.47 0.54 -0.23 -0.03 0.54 0.10 44.96%
DPS 0.00 0.28 0.17 0.28 0.53 0.32 0.11 -
NAPS 0.0902 0.0817 0.0702 0.0589 0.0554 0.0542 0.0513 9.85%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.05 0.15 1.04 0.80 2.35 1.53 1.36 -
P/RPS 0.43 0.61 0.29 0.31 0.65 0.73 1.42 -18.03%
P/EPS 4.38 20.83 11.16 -20.08 -293.75 10.03 49.28 -33.17%
EY 22.81 4.80 8.96 -4.98 -0.34 9.97 2.03 49.60%
DY 0.00 2.93 2.77 6.10 5.96 5.88 2.21 -
P/NAPS 0.45 1.19 0.85 0.78 1.60 1.01 0.94 -11.54%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 07/08/07 09/08/06 24/08/05 12/08/04 05/08/03 15/08/02 -
Price 0.05 0.14 0.99 0.76 1.22 1.70 1.35 -
P/RPS 0.43 0.56 0.28 0.29 0.34 0.81 1.41 -17.94%
P/EPS 4.38 19.44 10.62 -19.08 -152.50 11.14 48.91 -33.08%
EY 22.81 5.14 9.41 -5.24 -0.66 8.98 2.04 49.48%
DY 0.00 3.14 2.91 6.42 11.48 5.29 2.22 -
P/NAPS 0.45 1.11 0.81 0.75 0.83 1.12 0.94 -11.54%

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