[JOTECH] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.48%
YoY- -39.81%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 130,975 111,420 118,572 151,642 241,663 176,913 157,532 -3.02%
PBT 14,882 -6,579 2,681 4,022 9,236 776 3,246 28.87%
Tax -1,384 -2,340 -10,733 809 -909 -366 202 -
NP 13,498 -8,919 -8,052 4,831 8,327 410 3,448 25.52%
-
NP to SH 13,182 -8,968 -7,886 4,795 7,967 194 3,448 25.03%
-
Tax Rate 9.30% - 400.34% -20.11% 9.84% 47.16% -6.22% -
Total Cost 117,477 120,339 126,624 146,811 233,336 176,503 154,084 -4.41%
-
Net Worth 106,712 93,272 102,124 89,827 64,531 67,352 66,021 8.32%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 3,461 219 - 2,625 -
Div Payout % - - - 72.19% 2.76% - 76.13% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 106,712 93,272 102,124 89,827 64,531 67,352 66,021 8.32%
NOSH 927,931 932,727 928,405 711,785 64,531 64,761 64,727 55.82%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.31% -8.00% -6.79% 3.19% 3.45% 0.23% 2.19% -
ROE 12.35% -9.61% -7.72% 5.34% 12.35% 0.29% 5.22% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 14.11 11.95 12.77 21.30 374.49 273.17 243.38 -37.77%
EPS 1.42 -0.96 -0.85 0.67 12.35 0.30 5.33 -19.77%
DPS 0.00 0.00 0.00 0.49 0.34 0.00 4.06 -
NAPS 0.115 0.10 0.11 0.1262 1.00 1.04 1.02 -30.48%
Adjusted Per Share Value based on latest NOSH - 711,785
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 11.68 9.94 10.57 13.52 21.55 15.78 14.05 -3.03%
EPS 1.18 -0.80 -0.70 0.43 0.71 0.02 0.31 24.94%
DPS 0.00 0.00 0.00 0.31 0.02 0.00 0.23 -
NAPS 0.0952 0.0832 0.0911 0.0801 0.0576 0.0601 0.0589 8.32%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.08 0.08 0.05 0.12 1.18 0.64 1.13 -
P/RPS 0.57 0.67 0.39 0.56 0.32 0.23 0.46 3.63%
P/EPS 5.63 -8.32 -5.89 17.81 9.56 213.65 21.21 -19.82%
EY 17.76 -12.02 -16.99 5.61 10.46 0.47 4.71 24.74%
DY 0.00 0.00 0.00 4.05 0.29 0.00 3.59 -
P/NAPS 0.70 0.80 0.45 0.95 1.18 0.62 1.11 -7.39%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 23/11/09 10/11/08 30/11/07 13/11/06 18/11/05 27/10/04 -
Price 0.12 0.08 0.05 0.10 1.60 0.58 1.00 -
P/RPS 0.85 0.67 0.39 0.47 0.43 0.21 0.41 12.91%
P/EPS 8.45 -8.32 -5.89 14.84 12.96 193.62 18.77 -12.44%
EY 11.84 -12.02 -16.99 6.74 7.72 0.52 5.33 14.22%
DY 0.00 0.00 0.00 4.86 0.21 0.00 4.06 -
P/NAPS 1.04 0.80 0.45 0.79 1.60 0.56 0.98 0.99%

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