[JOTECH] YoY Cumulative 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- 63.38%
YoY- -152.5%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 90,836 77,612 178,768 138,306 119,399 79,820 65,907 5.48%
PBT 2,339 61 6,620 738 -374 7,378 3,333 -5.72%
Tax 9,201 4,588 -1,392 -1,102 1,273 -1,589 -587 -
NP 11,540 4,649 5,228 -364 899 5,789 2,746 27.00%
-
NP to SH 11,675 4,607 5,074 -472 899 5,789 2,746 27.25%
-
Tax Rate -393.37% -7,521.31% 21.03% 149.32% - 21.54% 17.61% -
Total Cost 79,296 72,963 173,540 138,670 118,500 74,031 63,161 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 - - 929 1,577 4,463 - - -
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 11.45% 5.07% 6.28% -0.70% 1.38% 9.10% 4.64% -
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 9.80 10.78 276.92 213.91 187.27 199.52 164.89 -37.50%
EPS 1.26 0.64 7.86 -0.73 1.41 14.47 6.87 -24.60%
DPS 0.00 0.00 1.44 2.44 7.00 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 8.10 6.92 15.94 12.33 10.65 7.12 5.88 5.47%
EPS 1.04 0.41 0.45 -0.04 0.08 0.52 0.24 27.65%
DPS 0.00 0.00 0.08 0.14 0.40 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 0.51 1.11 0.43 0.30 0.60 0.84 0.70 -5.13%
P/EPS 3.97 18.75 15.01 -87.67 80.14 11.61 16.74 -21.30%
EY 25.20 5.33 6.66 -1.14 1.25 8.61 5.97 27.09%
DY 0.00 0.00 1.22 3.81 6.19 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 0.51 0.93 0.58 0.27 0.53 1.08 0.66 -4.20%
P/EPS 3.97 15.63 20.36 -79.45 70.92 14.93 15.87 -20.60%
EY 25.20 6.40 4.91 -1.26 1.41 6.70 6.30 25.96%
DY 0.00 0.00 0.90 4.21 7.00 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