[JOTECH] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 115.59%
YoY- 857.53%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 52,375 63,008 49,841 53,196 89,981 115,494 83,908 -7.55%
PBT 21,649 4,190 -395 890 3,264 4,272 -721 -
Tax -5,255 -793 -50 4,257 -640 -1,040 -541 46.04%
NP 16,394 3,397 -445 5,147 2,624 3,232 -1,262 -
-
NP to SH 16,358 3,318 -438 5,241 2,614 3,009 -1,289 -
-
Tax Rate 24.27% 18.93% - -478.31% 19.61% 24.34% - -
Total Cost 35,981 59,611 50,286 48,049 87,357 112,262 85,170 -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 - - - - 1,597 929 1,579 -
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 10.96% 3.27% -0.50% 5.18% 2.85% 3.82% -1.95% -
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 4.74 6.84 5.69 5.79 12.39 178.86 129.64 -42.37%
EPS 1.48 0.36 -0.05 0.56 0.36 4.66 -1.99 -
DPS 0.00 0.00 0.00 0.00 0.22 1.44 2.44 -
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 - 936,315
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 4.67 5.62 4.45 4.74 8.03 10.30 7.48 -7.54%
EPS 1.46 0.30 -0.04 0.47 0.23 0.27 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.14 0.08 0.14 -
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 2.95 1.17 1.41 0.86 1.21 0.58 0.62 29.67%
P/EPS 9.46 22.22 -160.00 8.77 41.67 22.32 -40.17 -
EY 10.57 4.50 -0.63 11.40 2.40 4.48 -2.49 -
DY 0.00 0.00 0.00 0.00 1.47 1.38 3.05 -
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 2.64 1.17 1.58 0.86 1.13 0.55 0.59 28.35%
P/EPS 8.45 22.22 -180.00 8.77 38.89 21.24 -38.16 -
EY 11.84 4.50 -0.56 11.40 2.57 4.71 -2.62 -
DY 0.00 0.00 0.00 0.00 1.57 1.45 3.21 -
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