[JOTECH] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 51.26%
YoY- 31.14%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 29,681 34,824 32,562 37,639 27,060 63,274 54,397 -9.59%
PBT 2,442 2,975 2,689 1,450 288 2,349 1,458 8.97%
Tax 2,784 -108 -358 4,915 1,737 -352 -561 -
NP 5,226 2,867 2,331 6,365 2,025 1,997 897 34.12%
-
NP to SH 5,067 2,691 2,052 6,406 1,993 2,065 816 35.55%
-
Tax Rate -114.00% 3.63% 13.31% -338.97% -603.12% 14.99% 38.48% -
Total Cost 24,455 31,957 30,231 31,274 25,035 61,277 53,500 -12.22%
-
Net Worth 155,314 106,712 93,272 102,124 89,827 80,715 67,352 14.93%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 155,314 106,712 93,272 102,124 89,827 80,715 67,352 14.93%
NOSH 1,101,521 927,931 932,727 928,405 711,785 64,531 64,761 60.33%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 17.61% 8.23% 7.16% 16.91% 7.48% 3.16% 1.65% -
ROE 3.26% 2.52% 2.20% 6.27% 2.22% 2.56% 1.21% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 2.69 3.75 3.49 4.05 3.80 98.05 84.00 -43.63%
EPS 0.46 0.29 0.22 0.69 0.28 3.20 1.26 -15.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.115 0.10 0.11 0.1262 1.2508 1.04 -28.31%
Adjusted Per Share Value based on latest NOSH - 927,931
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 2.65 3.11 2.90 3.36 2.41 5.64 4.85 -9.57%
EPS 0.45 0.24 0.18 0.57 0.18 0.18 0.07 36.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1385 0.0952 0.0832 0.0911 0.0801 0.072 0.0601 14.92%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.12 0.08 0.08 0.05 0.12 1.18 0.64 -
P/RPS 4.45 2.13 2.29 1.23 3.16 1.20 0.76 34.23%
P/EPS 26.09 27.59 36.36 7.25 42.86 36.88 50.79 -10.50%
EY 3.83 3.62 2.75 13.80 2.33 2.71 1.97 11.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.70 0.80 0.45 0.95 0.94 0.62 5.39%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 22/11/10 23/11/09 10/11/08 30/11/07 13/11/06 18/11/05 -
Price 0.13 0.12 0.08 0.05 0.10 1.60 0.58 -
P/RPS 4.82 3.20 2.29 1.23 2.63 1.63 0.69 38.24%
P/EPS 28.26 41.38 36.36 7.25 35.71 50.00 46.03 -7.80%
EY 3.54 2.42 2.75 13.80 2.80 2.00 2.17 8.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.04 0.80 0.45 0.79 1.28 0.56 8.62%

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