[JOTECH] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -39.36%
YoY- 118.42%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 233,872 238,357 230,988 207,544 201,200 184,408 167,816 24.69%
PBT 7,101 8,826 8,544 2,948 3,351 984 -1,442 -
Tax -1,693 -1,856 -2,080 -1,704 -616 -1,469 -1,082 34.66%
NP 5,408 6,970 6,464 1,244 2,735 -485 -2,524 -
-
NP to SH 5,260 6,765 6,018 1,468 2,421 -629 -2,578 -
-
Tax Rate 23.84% 21.03% 24.34% 57.80% 18.38% 149.29% - -
Total Cost 228,464 231,386 224,524 206,300 198,465 184,893 170,340 21.55%
-
Net Worth 81,085 80,745 78,737 64,385 7,695 67,243 66,018 14.64%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,972 1,239 1,859 - 129 2,103 3,158 -26.88%
Div Payout % 37.51% 18.32% 30.90% - 5.33% 0.00% 0.00% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 81,085 80,745 78,737 64,385 7,695 67,243 66,018 14.64%
NOSH 657,624 64,554 64,570 64,385 64,560 64,657 64,723 367.13%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.31% 2.92% 2.80% 0.60% 1.36% -0.26% -1.50% -
ROE 6.49% 8.38% 7.64% 2.28% 31.46% -0.94% -3.90% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 35.56 369.23 357.73 322.34 311.65 285.21 259.28 -73.30%
EPS 0.80 10.48 9.32 0.24 0.37 -0.97 -3.98 -
DPS 0.30 1.92 2.88 0.00 0.20 3.25 4.88 -84.34%
NAPS 0.1233 1.2508 1.2194 1.00 0.1192 1.04 1.02 -75.45%
Adjusted Per Share Value based on latest NOSH - 64,385
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.86 21.26 20.60 18.51 17.94 16.45 14.97 24.68%
EPS 0.47 0.60 0.54 0.13 0.22 -0.06 -0.23 -
DPS 0.18 0.11 0.17 0.00 0.01 0.19 0.28 -25.45%
NAPS 0.0723 0.072 0.0702 0.0574 0.0069 0.06 0.0589 14.60%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.19 1.18 1.04 0.55 0.46 0.64 0.80 -
P/RPS 0.53 0.32 0.29 0.17 0.15 0.22 0.31 42.84%
P/EPS 23.75 11.26 11.16 24.12 12.27 -65.75 -20.08 -
EY 4.21 8.88 8.96 4.15 8.15 -1.52 -4.98 -
DY 1.58 1.63 2.77 0.00 0.43 5.08 6.10 -59.26%
P/NAPS 1.54 0.94 0.85 0.55 3.86 0.62 0.78 57.18%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 13/11/06 09/08/06 14/06/06 21/03/06 18/11/05 24/08/05 -
Price 0.21 1.60 0.99 1.00 0.55 0.58 0.76 -
P/RPS 0.59 0.43 0.28 0.31 0.18 0.20 0.29 60.35%
P/EPS 26.25 15.27 10.62 43.86 14.67 -59.59 -19.08 -
EY 3.81 6.55 9.41 2.28 6.82 -1.68 -5.24 -
DY 1.43 1.20 2.91 0.00 0.36 5.61 6.42 -63.15%
P/NAPS 1.70 1.28 0.81 1.00 4.61 0.56 0.75 72.29%

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