[JOTECH] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 249.56%
YoY- 167.23%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 33,143 29,017 27,737 54,951 62,894 38,608 38,133 -2.30%
PBT 7,717 -8,873 341 469 2,614 39 3,620 13.43%
Tax -483 -1,932 -19,905 -289 485 628 -1,071 -12.41%
NP 7,234 -10,805 -19,564 180 3,099 667 2,549 18.96%
-
NP to SH 7,173 -10,670 -19,533 187 2,894 667 2,549 18.80%
-
Tax Rate 6.26% - 5,837.24% 61.62% -18.55% -1,610.26% 29.59% -
Total Cost 25,909 39,822 47,301 54,771 59,795 37,941 35,584 -5.14%
-
Net Worth 102,074 91,982 85,503 76,857 64,575 64,744 62,908 8.39%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 1,870 129 - - -
Div Payout % - - - 1,000.00% 4.46% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 102,074 91,982 85,503 76,857 64,575 64,744 62,908 8.39%
NOSH 927,948 919,827 849,086 623,333 64,575 64,744 40,849 68.20%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 21.83% -37.24% -70.53% 0.33% 4.93% 1.73% 6.68% -
ROE 7.03% -11.60% -22.84% 0.24% 4.48% 1.03% 4.05% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.57 3.15 3.27 8.82 97.40 59.63 93.35 -41.92%
EPS 0.78 -1.16 -2.30 0.03 0.45 1.03 6.24 -29.26%
DPS 0.00 0.00 0.00 0.30 0.20 0.00 0.00 -
NAPS 0.11 0.10 0.1007 0.1233 1.00 1.00 1.54 -35.56%
Adjusted Per Share Value based on latest NOSH - 927,948
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.96 2.59 2.47 4.90 5.61 3.44 3.40 -2.28%
EPS 0.64 -0.95 -1.74 0.02 0.26 0.06 0.23 18.57%
DPS 0.00 0.00 0.00 0.17 0.01 0.00 0.00 -
NAPS 0.091 0.082 0.0763 0.0685 0.0576 0.0577 0.0561 8.38%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.07 0.05 0.09 0.19 0.46 1.11 2.74 -
P/RPS 1.96 1.58 2.76 2.16 0.47 1.86 2.94 -6.52%
P/EPS 9.06 -4.31 -3.91 633.33 10.26 107.75 43.91 -23.11%
EY 11.04 -23.20 -25.56 0.16 9.74 0.93 2.28 30.03%
DY 0.00 0.00 0.00 1.58 0.43 0.00 0.00 -
P/NAPS 0.64 0.50 0.89 1.54 0.46 1.11 1.78 -15.66%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 26/02/08 28/02/07 21/03/06 07/02/05 16/02/04 -
Price 0.09 0.05 0.08 0.21 0.55 1.02 2.99 -
P/RPS 2.52 1.58 2.45 2.38 0.56 1.71 3.20 -3.89%
P/EPS 11.64 -4.31 -3.48 700.00 12.27 99.01 47.92 -20.99%
EY 8.59 -23.20 -28.76 0.14 8.15 1.01 2.09 26.53%
DY 0.00 0.00 0.00 1.43 0.36 0.00 0.00 -
P/NAPS 0.82 0.50 0.79 1.70 0.55 1.02 1.94 -13.35%

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