[JOTECH] QoQ Quarter Result on 31-Dec-2010

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- 12.26%
YoY- -57.88%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 29,681 25,929 26,446 31,981 34,824 32,130 30,878 -2.59%
PBT 2,442 9,249 12,400 3,177 2,975 2,279 1,911 17.74%
Tax 2,784 -673 -4,582 -68 -108 -446 -347 -
NP 5,226 8,576 7,818 3,109 2,867 1,833 1,564 123.34%
-
NP to SH 5,067 8,532 7,826 3,021 2,691 1,779 1,539 121.15%
-
Tax Rate -114.00% 7.28% 36.95% 2.14% 3.63% 19.57% 18.16% -
Total Cost 24,455 17,353 18,628 28,872 31,957 30,297 29,314 -11.37%
-
Net Worth 155,314 149,587 139,986 108,686 106,712 102,994 99,582 34.45%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 155,314 149,587 139,986 108,686 106,712 102,994 99,582 34.45%
NOSH 1,101,521 1,108,051 1,102,253 913,333 927,931 936,315 905,294 13.95%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.61% 33.07% 29.56% 9.72% 8.23% 5.70% 5.07% -
ROE 3.26% 5.70% 5.59% 2.78% 2.52% 1.73% 1.55% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.69 2.34 2.40 3.50 3.75 3.43 3.41 -14.61%
EPS 0.46 0.77 0.71 0.33 0.29 0.19 0.17 94.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.135 0.127 0.119 0.115 0.11 0.11 17.98%
Adjusted Per Share Value based on latest NOSH - 913,333
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.65 2.31 2.36 2.85 3.11 2.87 2.75 -2.43%
EPS 0.45 0.76 0.70 0.27 0.24 0.16 0.14 117.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1385 0.1334 0.1248 0.0969 0.0952 0.0919 0.0888 34.45%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.12 0.14 0.145 0.10 0.08 0.08 0.09 -
P/RPS 4.45 5.98 6.04 2.86 2.13 2.33 2.64 41.59%
P/EPS 26.09 18.18 20.42 30.23 27.59 42.11 52.94 -37.58%
EY 3.83 5.50 4.90 3.31 3.62 2.38 1.89 60.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.04 1.14 0.84 0.70 0.73 0.82 2.42%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 19/05/11 23/02/11 22/11/10 17/08/10 25/05/10 -
Price 0.13 0.125 0.13 0.145 0.12 0.08 0.08 -
P/RPS 4.82 5.34 5.42 4.14 3.20 2.33 2.35 61.36%
P/EPS 28.26 16.23 18.31 43.84 41.38 42.11 47.06 -28.79%
EY 3.54 6.16 5.46 2.28 2.42 2.38 2.13 40.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.93 1.02 1.22 1.04 0.73 0.73 16.65%

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