[JOTECH] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 75.59%
YoY- -152.5%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 121,114 103,482 238,357 184,408 159,198 106,426 87,876 5.48%
PBT 3,118 81 8,826 984 -498 9,837 4,444 -5.72%
Tax 12,268 6,117 -1,856 -1,469 1,697 -2,118 -782 -
NP 15,386 6,198 6,970 -485 1,198 7,718 3,661 27.00%
-
NP to SH 15,566 6,142 6,765 -629 1,198 7,718 3,661 27.25%
-
Tax Rate -393.46% -7,551.85% 21.03% 149.29% - 21.53% 17.60% -
Total Cost 105,728 97,284 231,386 184,893 158,000 98,708 84,214 3.86%
-
Net Worth 101,924 90,844 80,745 67,243 65,034 63,610 59,156 9.48%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 1,239 2,103 5,950 - - -
Div Payout % - - 18.32% 0.00% 496.45% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 101,924 90,844 80,745 67,243 65,034 63,610 59,156 9.48%
NOSH 926,587 719,843 64,554 64,657 63,758 40,006 39,970 68.77%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 12.70% 5.99% 2.92% -0.26% 0.75% 7.25% 4.17% -
ROE 15.27% 6.76% 8.38% -0.94% 1.84% 12.13% 6.19% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 13.07 14.38 369.23 285.21 249.69 266.02 219.85 -37.50%
EPS 1.68 0.85 10.48 -0.97 1.88 19.29 9.16 -24.60%
DPS 0.00 0.00 1.92 3.25 9.33 0.00 0.00 -
NAPS 0.11 0.1262 1.2508 1.04 1.02 1.59 1.48 -35.13%
Adjusted Per Share Value based on latest NOSH - 64,761
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 10.80 9.23 21.26 16.45 14.20 9.49 7.84 5.47%
EPS 1.39 0.55 0.60 -0.06 0.11 0.69 0.33 27.05%
DPS 0.00 0.00 0.11 0.19 0.53 0.00 0.00 -
NAPS 0.0909 0.081 0.072 0.06 0.058 0.0567 0.0528 9.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.05 0.12 1.18 0.64 1.13 1.68 1.15 -
P/RPS 0.38 0.83 0.32 0.22 0.45 0.63 0.52 -5.08%
P/EPS 2.98 14.06 11.26 -65.75 60.11 8.71 12.55 -21.29%
EY 33.60 7.11 8.88 -1.52 1.66 11.48 7.97 27.07%
DY 0.00 0.00 1.63 5.08 8.26 0.00 0.00 -
P/NAPS 0.45 0.95 0.94 0.62 1.11 1.06 0.78 -8.75%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 10/11/08 30/11/07 13/11/06 18/11/05 27/10/04 27/10/03 01/11/02 -
Price 0.05 0.10 1.60 0.58 1.00 2.16 1.09 -
P/RPS 0.38 0.70 0.43 0.20 0.40 0.81 0.50 -4.46%
P/EPS 2.98 11.72 15.27 -59.59 53.19 11.20 11.90 -20.59%
EY 33.60 8.53 6.55 -1.68 1.88 8.93 8.40 25.96%
DY 0.00 0.00 1.20 5.61 9.33 0.00 0.00 -
P/NAPS 0.45 0.79 1.28 0.56 0.98 1.36 0.74 -7.94%

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