[JOTECH] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
07-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -12.39%
YoY- -27.55%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 128,713 116,497 107,993 187,856 232,786 166,120 151,801 -2.71%
PBT 14,596 -7,818 1,519 6,083 8,345 -38 5,678 17.03%
Tax -1,634 2,933 -13,911 -1,280 -1,118 619 -562 19.45%
NP 12,962 -4,885 -12,392 4,803 7,227 581 5,116 16.75%
-
NP to SH 12,543 -4,614 -12,299 4,867 6,718 446 5,116 16.11%
-
Tax Rate 11.19% - 915.80% 21.04% 13.40% - 9.90% -
Total Cost 115,751 121,382 120,385 183,053 225,559 165,539 146,685 -3.86%
-
Net Worth 102,994 85,166 98,759 91,212 64,572 65,878 55,125 10.97%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 3,461 219 - 2,625 -
Div Payout % - - - 71.12% 3.27% - 51.31% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 102,994 85,166 98,759 91,212 64,572 65,878 55,125 10.97%
NOSH 936,315 851,666 897,812 723,333 64,572 64,587 37,500 70.91%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.07% -4.19% -11.47% 2.56% 3.10% 0.35% 3.37% -
ROE 12.18% -5.42% -12.45% 5.34% 10.40% 0.68% 9.28% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 13.75 13.68 12.03 25.97 360.51 257.20 404.80 -43.07%
EPS 1.34 -0.54 -1.37 0.67 10.40 0.69 13.64 -32.06%
DPS 0.00 0.00 0.00 0.48 0.34 0.00 7.00 -
NAPS 0.11 0.10 0.11 0.1261 1.00 1.02 1.47 -35.07%
Adjusted Per Share Value based on latest NOSH - 723,333
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 11.48 10.39 9.63 16.75 20.76 14.82 13.54 -2.71%
EPS 1.12 -0.41 -1.10 0.43 0.60 0.04 0.46 15.97%
DPS 0.00 0.00 0.00 0.31 0.02 0.00 0.23 -
NAPS 0.0919 0.076 0.0881 0.0813 0.0576 0.0588 0.0492 10.96%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.08 0.08 0.05 0.15 1.04 0.80 2.35 -
P/RPS 0.58 0.58 0.42 0.58 0.29 0.31 0.58 0.00%
P/EPS 5.97 -14.77 -3.65 22.29 10.00 115.85 17.23 -16.18%
EY 16.75 -6.77 -27.40 4.49 10.00 0.86 5.81 19.29%
DY 0.00 0.00 0.00 3.19 0.33 0.00 2.98 -
P/NAPS 0.73 0.80 0.45 1.19 1.04 0.78 1.60 -12.25%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 18/08/09 26/08/08 07/08/07 09/08/06 24/08/05 12/08/04 -
Price 0.08 0.09 0.05 0.14 0.99 0.76 1.22 -
P/RPS 0.58 0.66 0.42 0.54 0.27 0.30 0.30 11.60%
P/EPS 5.97 -16.61 -3.65 20.81 9.52 110.06 8.94 -6.50%
EY 16.75 -6.02 -27.40 4.81 10.51 0.91 11.18 6.96%
DY 0.00 0.00 0.00 3.42 0.34 0.00 5.74 -
P/NAPS 0.73 0.90 0.45 1.11 0.99 0.75 0.83 -2.11%

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