[JOTECH] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 76.92%
YoY- -108.36%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 104,750 126,016 99,682 106,392 179,962 230,988 167,816 -7.55%
PBT 43,298 8,380 -790 1,780 6,528 8,544 -1,442 -
Tax -10,510 -1,586 -100 8,514 -1,280 -2,080 -1,082 46.04%
NP 32,788 6,794 -890 10,294 5,248 6,464 -2,524 -
-
NP to SH 32,716 6,636 -876 10,482 5,228 6,018 -2,578 -
-
Tax Rate 24.27% 18.93% - -478.31% 19.61% 24.34% - -
Total Cost 71,962 119,222 100,572 96,098 174,714 224,524 170,340 -13.37%
-
Net Worth 149,211 101,383 87,599 101,101 91,562 78,737 66,018 14.55%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - 3,194 1,859 3,158 -
Div Payout % - - - - 61.11% 30.90% 0.00% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 149,211 101,383 87,599 101,101 91,562 78,737 66,018 14.55%
NOSH 1,105,270 921,666 875,999 919,107 726,111 64,570 64,723 60.43%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 31.30% 5.39% -0.89% 9.68% 2.92% 2.80% -1.50% -
ROE 21.93% 6.55% -1.00% 10.37% 5.71% 7.64% -3.90% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 9.48 13.67 11.38 11.58 24.78 357.73 259.28 -42.37%
EPS 2.96 0.72 -0.10 1.12 0.72 9.32 -3.98 -
DPS 0.00 0.00 0.00 0.00 0.44 2.88 4.88 -
NAPS 0.135 0.11 0.10 0.11 0.1261 1.2194 1.02 -28.60%
Adjusted Per Share Value based on latest NOSH - 851,666
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 9.34 11.24 8.89 9.49 16.05 20.60 14.97 -7.55%
EPS 2.92 0.59 -0.08 0.93 0.47 0.54 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.28 0.17 0.28 -
NAPS 0.1331 0.0904 0.0781 0.0902 0.0817 0.0702 0.0589 14.54%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.14 0.08 0.08 0.05 0.15 1.04 0.80 -
P/RPS 1.48 0.59 0.70 0.43 0.61 0.29 0.31 29.74%
P/EPS 4.73 11.11 -80.00 4.38 20.83 11.16 -20.08 -
EY 21.14 9.00 -1.25 22.81 4.80 8.96 -4.98 -
DY 0.00 0.00 0.00 0.00 2.93 2.77 6.10 -
P/NAPS 1.04 0.73 0.80 0.45 1.19 0.85 0.78 4.90%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 17/08/10 18/08/09 26/08/08 07/08/07 09/08/06 24/08/05 -
Price 0.125 0.08 0.09 0.05 0.14 0.99 0.76 -
P/RPS 1.32 0.59 0.79 0.43 0.56 0.28 0.29 28.71%
P/EPS 4.22 11.11 -90.00 4.38 19.44 10.62 -19.08 -
EY 23.68 9.00 -1.11 22.81 5.14 9.41 -5.24 -
DY 0.00 0.00 0.00 0.00 3.14 2.91 6.42 -
P/NAPS 0.93 0.73 0.90 0.45 1.11 0.81 0.75 3.64%

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