[JOTECH] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
09-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 619.62%
YoY- 275.68%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 23,729 54,951 63,274 63,609 51,886 62,894 54,397 -42.51%
PBT 831 469 2,349 3,536 737 2,614 1,458 -31.28%
Tax -212 -289 -352 -616 -426 485 -561 -47.76%
NP 619 180 1,997 2,920 311 3,099 897 -21.92%
-
NP to SH 662 187 2,065 2,641 367 2,894 816 -13.02%
-
Tax Rate 25.51% 61.62% 14.99% 17.42% 57.80% -18.55% 38.48% -
Total Cost 23,110 54,771 61,277 60,689 51,575 59,795 53,500 -42.88%
-
Net Worth 90,620 76,857 80,715 78,739 64,385 64,575 67,352 21.89%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,870 - - - 129 - -
Div Payout % - 1,000.00% - - - 4.46% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 90,620 76,857 80,715 78,739 64,385 64,575 67,352 21.89%
NOSH 735,555 623,333 64,531 64,572 64,385 64,575 64,761 406.03%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.61% 0.33% 3.16% 4.59% 0.60% 4.93% 1.65% -
ROE 0.73% 0.24% 2.56% 3.35% 0.57% 4.48% 1.21% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.23 8.82 98.05 98.51 80.59 97.40 84.00 -88.63%
EPS 0.09 0.03 3.20 4.09 0.06 0.45 1.26 -82.81%
DPS 0.00 0.30 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.1232 0.1233 1.2508 1.2194 1.00 1.00 1.04 -75.91%
Adjusted Per Share Value based on latest NOSH - 64,572
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.12 4.90 5.64 5.67 4.63 5.61 4.85 -42.43%
EPS 0.06 0.02 0.18 0.24 0.03 0.26 0.07 -9.77%
DPS 0.00 0.17 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.0808 0.0685 0.072 0.0702 0.0574 0.0576 0.0601 21.83%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.19 0.19 1.18 1.04 0.55 0.46 0.64 -
P/RPS 5.89 2.16 1.20 1.06 0.68 0.47 0.76 292.11%
P/EPS 211.11 633.33 36.88 25.43 96.49 10.26 50.79 158.74%
EY 0.47 0.16 2.71 3.93 1.04 9.74 1.97 -61.56%
DY 0.00 1.58 0.00 0.00 0.00 0.43 0.00 -
P/NAPS 1.54 1.54 0.94 0.85 0.55 0.46 0.62 83.51%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 28/02/07 13/11/06 09/08/06 14/06/06 21/03/06 18/11/05 -
Price 0.14 0.21 1.60 0.99 1.00 0.55 0.58 -
P/RPS 4.34 2.38 1.63 1.00 1.24 0.56 0.69 241.12%
P/EPS 155.56 700.00 50.00 24.21 175.44 12.27 46.03 125.36%
EY 0.64 0.14 2.00 4.13 0.57 8.15 2.17 -55.72%
DY 0.00 1.43 0.00 0.00 0.00 0.36 0.00 -
P/NAPS 1.14 1.70 1.28 0.81 1.00 0.55 0.56 60.69%

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