[JOTECH] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 76.92%
YoY- -108.36%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 123,512 115,546 109,870 99,682 79,284 119,853 121,114 1.31%
PBT 7,644 10,012 3,058 -790 -4,160 -6,533 3,118 81.91%
Tax -1,388 -892 -544 -100 0 7,269 12,268 -
NP 6,256 9,120 2,514 -890 -4,160 736 15,386 -45.14%
-
NP to SH 6,156 8,787 2,152 -876 -3,796 1,095 15,566 -46.15%
-
Tax Rate 18.16% 8.91% 17.79% - - - -393.46% -
Total Cost 117,256 106,426 107,356 100,572 83,444 119,117 105,728 7.14%
-
Net Worth 99,582 101,429 89,666 87,599 94,899 91,166 101,924 -1.53%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 99,582 101,429 89,666 87,599 94,899 91,166 101,924 -1.53%
NOSH 905,294 922,083 896,666 875,999 948,999 911,666 926,587 -1.53%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.07% 7.89% 2.29% -0.89% -5.25% 0.61% 12.70% -
ROE 6.18% 8.66% 2.40% -1.00% -4.00% 1.20% 15.27% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.64 12.53 12.25 11.38 8.35 13.15 13.07 2.88%
EPS 0.68 0.95 0.24 -0.10 -0.40 0.12 1.68 -45.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 0.10 0.10 0.10 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 851,666
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.02 10.31 9.80 8.89 7.07 10.69 10.80 1.35%
EPS 0.55 0.78 0.19 -0.08 -0.34 0.10 1.39 -46.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0888 0.0905 0.08 0.0781 0.0846 0.0813 0.0909 -1.54%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.09 0.07 0.08 0.08 0.05 0.05 0.05 -
P/RPS 0.66 0.56 0.65 0.70 0.60 0.38 0.38 44.53%
P/EPS 13.24 7.35 33.33 -80.00 -12.50 41.63 2.98 170.50%
EY 7.56 13.61 3.00 -1.25 -8.00 2.40 33.60 -63.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.64 0.80 0.80 0.50 0.50 0.45 49.24%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 23/11/09 18/08/09 27/05/09 25/02/09 10/11/08 -
Price 0.08 0.09 0.08 0.09 0.07 0.05 0.05 -
P/RPS 0.59 0.72 0.65 0.79 0.84 0.38 0.38 34.12%
P/EPS 11.76 9.44 33.33 -90.00 -17.50 41.63 2.98 149.93%
EY 8.50 10.59 3.00 -1.11 -5.71 2.40 33.60 -60.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.82 0.80 0.90 0.70 0.50 0.45 38.10%

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