[JOTECH] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 67.65%
YoY- -662.72%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 207,544 201,200 184,408 167,816 155,944 158,007 159,198 19.35%
PBT 2,948 3,351 984 -1,442 -8,064 -335 -498 -
Tax -1,704 -616 -1,469 -1,082 96 1,901 1,697 -
NP 1,244 2,735 -485 -2,524 -7,968 1,566 1,198 2.54%
-
NP to SH 1,468 2,421 -629 -2,578 -7,968 1,566 1,198 14.52%
-
Tax Rate 57.80% 18.38% 149.29% - - - - -
Total Cost 206,300 198,465 184,893 170,340 163,912 156,441 158,000 19.48%
-
Net Worth 64,385 7,695 67,243 66,018 66,615 84,558 65,034 -0.66%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 129 2,103 3,158 - 4,476 5,950 -
Div Payout % - 5.33% 0.00% 0.00% - 285.87% 496.45% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 64,385 7,695 67,243 66,018 66,615 84,558 65,034 -0.66%
NOSH 64,385 64,560 64,657 64,723 64,675 63,952 63,758 0.65%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.60% 1.36% -0.26% -1.50% -5.11% 0.99% 0.75% -
ROE 2.28% 31.46% -0.94% -3.90% -11.96% 1.85% 1.84% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 322.34 311.65 285.21 259.28 241.12 247.07 249.69 18.57%
EPS 0.24 0.37 -0.97 -3.98 -12.32 2.45 1.88 -74.67%
DPS 0.00 0.20 3.25 4.88 0.00 7.00 9.33 -
NAPS 1.00 0.1192 1.04 1.02 1.03 1.3222 1.02 -1.31%
Adjusted Per Share Value based on latest NOSH - 64,587
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 18.51 17.94 16.45 14.97 13.91 14.09 14.20 19.34%
EPS 0.13 0.22 -0.06 -0.23 -0.71 0.14 0.11 11.79%
DPS 0.00 0.01 0.19 0.28 0.00 0.40 0.53 -
NAPS 0.0574 0.0069 0.06 0.0589 0.0594 0.0754 0.058 -0.69%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.55 0.46 0.64 0.80 0.94 1.11 1.13 -
P/RPS 0.17 0.15 0.22 0.31 0.39 0.45 0.45 -47.77%
P/EPS 24.12 12.27 -65.75 -20.08 -7.63 45.33 60.11 -45.62%
EY 4.15 8.15 -1.52 -4.98 -13.11 2.21 1.66 84.30%
DY 0.00 0.43 5.08 6.10 0.00 6.31 8.26 -
P/NAPS 0.55 3.86 0.62 0.78 0.91 0.84 1.11 -37.40%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 14/06/06 21/03/06 18/11/05 24/08/05 11/05/05 07/02/05 27/10/04 -
Price 1.00 0.55 0.58 0.76 0.93 1.02 1.00 -
P/RPS 0.31 0.18 0.20 0.29 0.39 0.41 0.40 -15.64%
P/EPS 43.86 14.67 -59.59 -19.08 -7.55 41.66 53.19 -12.07%
EY 2.28 6.82 -1.68 -5.24 -13.25 2.40 1.88 13.73%
DY 0.00 0.36 5.61 6.42 0.00 6.86 9.33 -
P/NAPS 1.00 4.61 0.56 0.75 0.90 0.77 0.98 1.35%

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