[JOTECH] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 44.09%
YoY- 75.95%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 119,180 128,713 116,497 107,993 187,856 232,786 166,120 -5.38%
PBT 27,801 14,596 -7,818 1,519 6,083 8,345 -38 -
Tax -5,431 -1,634 2,933 -13,911 -1,280 -1,118 619 -
NP 22,370 12,962 -4,885 -12,392 4,803 7,227 581 83.70%
-
NP to SH 22,070 12,543 -4,614 -12,299 4,867 6,718 446 91.55%
-
Tax Rate 19.54% 11.19% - 915.80% 21.04% 13.40% - -
Total Cost 96,810 115,751 121,382 120,385 183,053 225,559 165,539 -8.54%
-
Net Worth 149,587 102,994 85,166 98,759 91,212 64,572 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 - - - - 3,461 219 - -
Div Payout % - - - - 71.12% 3.27% - -
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 64,572 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 18.77% 10.07% -4.19% -11.47% 2.56% 3.10% 0.35% -
ROE 14.75% 12.18% -5.42% -12.45% 5.34% 10.40% 0.68% -
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 10.76 13.75 13.68 12.03 25.97 360.51 257.20 -41.06%
EPS 1.99 1.34 -0.54 -1.37 0.67 10.40 0.69 19.29%
DPS 0.00 0.00 0.00 0.00 0.48 0.34 0.00 -
NAPS 0.135 0.11 0.10 0.11 0.1261 1.00 1.02 -28.60%
Adjusted Per Share Value based on latest NOSH - 1,108,051
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 10.63 11.48 10.39 9.63 16.75 20.76 14.82 -5.38%
EPS 1.97 1.12 -0.41 -1.10 0.43 0.60 0.04 91.39%
DPS 0.00 0.00 0.00 0.00 0.31 0.02 0.00 -
NAPS 0.1334 0.0919 0.076 0.0881 0.0813 0.0576 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 1.30 0.58 0.58 0.42 0.58 0.29 0.31 26.97%
P/EPS 7.03 5.97 -14.77 -3.65 22.29 10.00 115.85 -37.29%
EY 14.23 16.75 -6.77 -27.40 4.49 10.00 0.86 59.59%
DY 0.00 0.00 0.00 0.00 3.19 0.33 0.00 -
P/NAPS 1.04 0.73 0.80 0.45 1.19 1.04 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 1.16 0.58 0.66 0.42 0.54 0.27 0.30 25.26%
P/EPS 6.28 5.97 -16.61 -3.65 20.81 9.52 110.06 -37.93%
EY 15.93 16.75 -6.02 -27.40 4.81 10.51 0.91 61.10%
DY 0.00 0.00 0.00 0.00 3.42 0.34 0.00 -
P/NAPS 0.93 0.73 0.90 0.45 1.11 0.99 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