[JOTECH] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 28.31%
YoY- 622.47%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 125,381 126,603 115,122 125,250 205,563 214,099 163,713 -4.34%
PBT 20,831 12,962 -7,569 3,059 7,185 6,104 -1,876 -
Tax -5,204 -1,238 5,035 -16,390 -1,469 -959 1,634 -
NP 15,627 11,724 -2,534 -13,331 5,716 5,145 -242 -
-
NP to SH 15,317 11,275 -2,158 -13,313 5,555 4,780 -242 -
-
Tax Rate 24.98% 9.55% - 535.80% 20.45% 15.71% - -
Total Cost 109,754 114,879 117,656 138,581 199,847 208,954 163,955 -6.46%
-
Net Worth 139,986 99,582 94,899 0 90,620 64,385 66,615 13.16%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - 1,591 1,960 129 2,625 -
Div Payout % - - - 0.00% 35.29% 2.70% 0.00% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 139,986 99,582 94,899 0 90,620 64,385 66,615 13.16%
NOSH 1,102,253 905,294 948,999 947,500 735,555 64,385 64,675 60.38%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 12.46% 9.26% -2.20% -10.64% 2.78% 2.40% -0.15% -
ROE 10.94% 11.32% -2.27% 0.00% 6.13% 7.42% -0.36% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 11.37 13.98 12.13 13.22 27.95 332.52 253.13 -40.36%
EPS 1.39 1.25 -0.23 -1.41 0.76 7.42 -0.37 -
DPS 0.00 0.00 0.00 0.17 0.27 0.20 4.06 -
NAPS 0.127 0.11 0.10 0.00 0.1232 1.00 1.03 -29.43%
Adjusted Per Share Value based on latest NOSH - 905,294
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 11.18 11.29 10.27 11.17 18.33 19.09 14.60 -4.34%
EPS 1.37 1.01 -0.19 -1.19 0.50 0.43 -0.02 -
DPS 0.00 0.00 0.00 0.14 0.17 0.01 0.23 -
NAPS 0.1248 0.0888 0.0846 0.00 0.0808 0.0574 0.0594 13.16%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.145 0.09 0.05 0.07 0.19 0.55 0.94 -
P/RPS 1.27 0.64 0.41 0.53 0.68 0.17 0.37 22.80%
P/EPS 10.43 7.23 -21.99 -4.98 25.16 7.41 -251.22 -
EY 9.58 13.84 -4.55 -20.07 3.97 13.50 -0.40 -
DY 0.00 0.00 0.00 2.40 1.40 0.36 4.32 -
P/NAPS 1.14 0.82 0.50 0.00 1.54 0.55 0.91 3.82%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 19/05/11 25/05/10 27/05/09 22/05/08 21/05/07 14/06/06 11/05/05 -
Price 0.13 0.08 0.07 0.06 0.14 1.00 0.93 -
P/RPS 1.14 0.57 0.58 0.45 0.50 0.30 0.37 20.61%
P/EPS 9.36 6.42 -30.78 -4.27 18.54 13.47 -248.55 -
EY 10.69 15.57 -3.25 -23.42 5.39 7.42 -0.40 -
DY 0.00 0.00 0.00 2.80 1.90 0.20 4.36 -
P/NAPS 1.02 0.73 0.70 0.00 1.14 1.00 0.90 2.10%

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