[JOTECH] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 76.24%
YoY- -9.2%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 97,832 82,403 90,836 77,612 178,768 138,306 119,399 -3.26%
PBT 7,165 2,294 2,339 61 6,620 738 -374 -
Tax -901 -408 9,201 4,588 -1,392 -1,102 1,273 -
NP 6,264 1,886 11,540 4,649 5,228 -364 899 38.18%
-
NP to SH 6,009 1,614 11,675 4,607 5,074 -472 899 37.22%
-
Tax Rate 12.58% 17.79% -393.37% -7,521.31% 21.03% 149.32% - -
Total Cost 91,568 80,517 79,296 72,963 173,540 138,670 118,500 -4.20%
-
Net Worth 106,313 89,666 101,924 90,844 80,745 67,243 65,034 8.53%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 929 1,577 4,463 -
Div Payout % - - - - 18.32% 0.00% 496.45% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 106,313 89,666 101,924 90,844 80,745 67,243 65,034 8.53%
NOSH 924,461 896,666 926,587 719,843 64,554 64,657 63,758 56.12%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.40% 2.29% 12.70% 5.99% 2.92% -0.26% 0.75% -
ROE 5.65% 1.80% 11.45% 5.07% 6.28% -0.70% 1.38% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.58 9.19 9.80 10.78 276.92 213.91 187.27 -38.04%
EPS 0.65 0.18 1.26 0.64 7.86 -0.73 1.41 -12.10%
DPS 0.00 0.00 0.00 0.00 1.44 2.44 7.00 -
NAPS 0.115 0.10 0.11 0.1262 1.2508 1.04 1.02 -30.48%
Adjusted Per Share Value based on latest NOSH - 711,785
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 8.73 7.35 8.10 6.92 15.94 12.33 10.65 -3.25%
EPS 0.54 0.14 1.04 0.41 0.45 -0.04 0.08 37.45%
DPS 0.00 0.00 0.00 0.00 0.08 0.14 0.40 -
NAPS 0.0948 0.08 0.0909 0.081 0.072 0.06 0.058 8.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.08 0.08 0.05 0.12 1.18 0.64 1.13 -
P/RPS 0.76 0.87 0.51 1.11 0.43 0.30 0.60 4.01%
P/EPS 12.31 44.44 3.97 18.75 15.01 -87.67 80.14 -26.80%
EY 8.13 2.25 25.20 5.33 6.66 -1.14 1.25 36.60%
DY 0.00 0.00 0.00 0.00 1.22 3.81 6.19 -
P/NAPS 0.70 0.80 0.45 0.95 0.94 0.62 1.11 -7.39%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 23/11/09 10/11/08 30/11/07 13/11/06 18/11/05 27/10/04 -
Price 0.12 0.08 0.05 0.10 1.60 0.58 1.00 -
P/RPS 1.13 0.87 0.51 0.93 0.58 0.27 0.53 13.44%
P/EPS 18.46 44.44 3.97 15.63 20.36 -79.45 70.92 -20.08%
EY 5.42 2.25 25.20 6.40 4.91 -1.26 1.41 25.14%
DY 0.00 0.00 0.00 0.00 0.90 4.21 7.00 -
P/NAPS 1.04 0.80 0.45 0.79 1.28 0.56 0.98 0.99%

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