[JOTECH] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -21.81%
YoY- 153.06%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 45,902 23,729 54,951 63,274 63,609 51,886 62,894 -18.98%
PBT 2,434 831 469 2,349 3,536 737 2,614 -4.65%
Tax -427 -212 -289 -352 -616 -426 485 -
NP 2,007 619 180 1,997 2,920 311 3,099 -25.20%
-
NP to SH 1,953 662 187 2,065 2,641 367 2,894 -23.11%
-
Tax Rate 17.54% 25.51% 61.62% 14.99% 17.42% 57.80% -18.55% -
Total Cost 43,895 23,110 54,771 61,277 60,689 51,575 59,795 -18.66%
-
Net Worth 91,212 90,620 76,857 80,715 78,739 64,385 64,575 25.96%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,591 - 1,870 - - - 129 436.27%
Div Payout % 81.48% - 1,000.00% - - - 4.46% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 91,212 90,620 76,857 80,715 78,739 64,385 64,575 25.96%
NOSH 723,333 735,555 623,333 64,531 64,572 64,385 64,575 402.84%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.37% 2.61% 0.33% 3.16% 4.59% 0.60% 4.93% -
ROE 2.14% 0.73% 0.24% 2.56% 3.35% 0.57% 4.48% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.35 3.23 8.82 98.05 98.51 80.59 97.40 -83.88%
EPS 0.27 0.09 0.03 3.20 4.09 0.06 0.45 -28.92%
DPS 0.22 0.00 0.30 0.00 0.00 0.00 0.20 6.57%
NAPS 0.1261 0.1232 0.1233 1.2508 1.2194 1.00 1.00 -74.94%
Adjusted Per Share Value based on latest NOSH - 64,531
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.09 2.12 4.90 5.64 5.67 4.63 5.61 -19.04%
EPS 0.17 0.06 0.02 0.18 0.24 0.03 0.26 -24.72%
DPS 0.14 0.00 0.17 0.00 0.00 0.00 0.01 483.69%
NAPS 0.0813 0.0808 0.0685 0.072 0.0702 0.0574 0.0576 25.90%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.15 0.19 0.19 1.18 1.04 0.55 0.46 -
P/RPS 2.36 5.89 2.16 1.20 1.06 0.68 0.47 194.09%
P/EPS 55.56 211.11 633.33 36.88 25.43 96.49 10.26 209.32%
EY 1.80 0.47 0.16 2.71 3.93 1.04 9.74 -67.65%
DY 1.47 0.00 1.58 0.00 0.00 0.00 0.43 127.44%
P/NAPS 1.19 1.54 1.54 0.94 0.85 0.55 0.46 88.77%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 07/08/07 21/05/07 28/02/07 13/11/06 09/08/06 14/06/06 21/03/06 -
Price 0.14 0.14 0.21 1.60 0.99 1.00 0.55 -
P/RPS 2.21 4.34 2.38 1.63 1.00 1.24 0.56 150.35%
P/EPS 51.85 155.56 700.00 50.00 24.21 175.44 12.27 162.06%
EY 1.93 0.64 0.14 2.00 4.13 0.57 8.15 -61.82%
DY 1.57 0.00 1.43 0.00 0.00 0.00 0.36 167.65%
P/NAPS 1.11 1.14 1.70 1.28 0.81 1.00 0.55 59.90%

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