[JOTECH] YoY 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- 16.07%
YoY- -23.6%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
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 37,639 27,060 63,274 54,397 43,604 37,873 27,630 5.28%
PBT 1,450 288 2,349 1,458 644 3,076 1,977 -5.03%
Tax 4,915 1,737 -352 -561 424 -340 -333 -
NP 6,365 2,025 1,997 897 1,068 2,736 1,644 25.28%
-
NP to SH 6,406 1,993 2,065 816 1,068 2,736 1,644 25.41%
-
Tax Rate -338.97% -603.12% 14.99% 38.48% -65.84% 11.05% 16.84% -
Total Cost 31,274 25,035 61,277 53,500 42,536 35,137 25,986 3.13%
-
Net Worth 102,124 89,827 80,715 67,352 66,021 63,693 59,199 9.50%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 102,124 89,827 80,715 67,352 66,021 63,693 59,199 9.50%
NOSH 928,405 711,785 64,531 64,761 64,727 40,058 39,999 68.81%
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 16.91% 7.48% 3.16% 1.65% 2.45% 7.22% 5.95% -
ROE 6.27% 2.22% 2.56% 1.21% 1.62% 4.30% 2.78% -
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 4.05 3.80 98.05 84.00 67.37 94.54 69.08 -37.64%
EPS 0.69 0.28 3.20 1.26 1.65 6.83 4.11 -25.70%
DPS 0.00 0.00 0.00 0.00 0.00 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 3.36 2.41 5.64 4.85 3.89 3.38 2.46 5.32%
EPS 0.57 0.18 0.18 0.07 0.10 0.24 0.15 24.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0911 0.0801 0.072 0.0601 0.0589 0.0568 0.0528 9.50%
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 1.23 3.16 1.20 0.76 1.68 1.78 1.66 -4.86%
P/EPS 7.25 42.86 36.88 50.79 68.48 24.60 27.98 -20.13%
EY 13.80 2.33 2.71 1.97 1.46 4.07 3.57 25.25%
DY 0.00 0.00 0.00 0.00 0.00 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 1.23 2.63 1.63 0.69 1.48 2.28 1.58 -4.08%
P/EPS 7.25 35.71 50.00 46.03 60.61 31.63 26.52 -19.42%
EY 13.80 2.80 2.00 2.17 1.65 3.16 3.77 24.11%
DY 0.00 0.00 0.00 0.00 0.00 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