[JOTECH] YoY 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- 153.85%
YoY- -82.78%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
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 25,929 32,130 30,020 28,645 45,902 63,609 44,922 -8.74%
PBT 9,249 2,279 645 894 2,434 3,536 1,295 38.75%
Tax -673 -446 -50 2,052 -427 -616 -457 6.66%
NP 8,576 1,833 595 2,946 2,007 2,920 838 47.32%
-
NP to SH 8,532 1,779 511 2,967 1,953 2,641 703 51.56%
-
Tax Rate 7.28% 19.57% 7.75% -229.53% 17.54% 17.42% 35.29% -
Total Cost 17,353 30,297 29,425 25,699 43,895 60,689 44,084 -14.38%
-
Net Worth 149,587 102,994 85,166 98,759 91,212 78,739 65,878 14.63%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - 1,591 - - -
Div Payout % - - - - 81.48% - - -
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 149,587 102,994 85,166 98,759 91,212 78,739 65,878 14.63%
NOSH 1,108,051 936,315 851,666 897,812 723,333 64,572 64,587 60.56%
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 33.07% 5.70% 1.98% 10.28% 4.37% 4.59% 1.87% -
ROE 5.70% 1.73% 0.60% 3.00% 2.14% 3.35% 1.07% -
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 2.34 3.43 3.52 3.19 6.35 98.51 69.55 -43.16%
EPS 0.77 0.19 0.06 0.32 0.27 4.09 1.09 -5.62%
DPS 0.00 0.00 0.00 0.00 0.22 0.00 0.00 -
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 2.31 2.87 2.68 2.55 4.09 5.67 4.01 -8.77%
EPS 0.76 0.16 0.05 0.26 0.17 0.24 0.06 52.64%
DPS 0.00 0.00 0.00 0.00 0.14 0.00 0.00 -
NAPS 0.1334 0.0919 0.076 0.0881 0.0813 0.0702 0.0588 14.62%
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 5.98 2.33 2.27 1.57 2.36 1.06 1.15 31.60%
P/EPS 18.18 42.11 133.33 15.13 55.56 25.43 73.50 -20.76%
EY 5.50 2.38 0.75 6.61 1.80 3.93 1.36 26.20%
DY 0.00 0.00 0.00 0.00 1.47 0.00 0.00 -
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 5.34 2.33 2.55 1.57 2.21 1.00 1.09 30.30%
P/EPS 16.23 42.11 150.00 15.13 51.85 24.21 69.82 -21.57%
EY 6.16 2.38 0.67 6.61 1.93 4.13 1.43 27.54%
DY 0.00 0.00 0.00 0.00 1.57 0.00 0.00 -
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