[JOTECH] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 91.11%
YoY- -141.73%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 33,143 32,562 30,020 19,821 29,017 37,639 28,645 10.18%
PBT 7,717 2,689 645 -1,040 -8,873 1,450 894 319.14%
Tax -483 -358 -50 0 -1,932 4,915 2,052 -
NP 7,234 2,331 595 -1,040 -10,805 6,365 2,946 81.71%
-
NP to SH 7,173 2,052 511 -949 -10,670 6,406 2,967 79.84%
-
Tax Rate 6.26% 13.31% 7.75% - - -338.97% -229.53% -
Total Cost 25,909 30,231 29,425 20,861 39,822 31,274 25,699 0.54%
-
Net Worth 102,074 93,272 85,166 94,899 91,982 102,124 98,759 2.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 102,074 93,272 85,166 94,899 91,982 102,124 98,759 2.21%
NOSH 927,948 932,727 851,666 948,999 919,827 928,405 897,812 2.21%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 21.83% 7.16% 1.98% -5.25% -37.24% 16.91% 10.28% -
ROE 7.03% 2.20% 0.60% -1.00% -11.60% 6.27% 3.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.57 3.49 3.52 2.09 3.15 4.05 3.19 7.76%
EPS 0.78 0.22 0.06 -0.10 -1.16 0.69 0.32 80.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.10 0.10 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 948,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.96 2.90 2.68 1.77 2.59 3.36 2.55 10.42%
EPS 0.64 0.18 0.05 -0.08 -0.95 0.57 0.26 82.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.091 0.0832 0.076 0.0846 0.082 0.0911 0.0881 2.17%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.07 0.08 0.08 0.05 0.05 0.05 0.05 -
P/RPS 1.96 2.29 2.27 2.39 1.58 1.23 1.57 15.89%
P/EPS 9.06 36.36 133.33 -50.00 -4.31 7.25 15.13 -28.88%
EY 11.04 2.75 0.75 -2.00 -23.20 13.80 6.61 40.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.80 0.80 0.50 0.50 0.45 0.45 26.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 18/08/09 27/05/09 25/02/09 10/11/08 26/08/08 -
Price 0.09 0.08 0.09 0.07 0.05 0.05 0.05 -
P/RPS 2.52 2.29 2.55 3.35 1.58 1.23 1.57 36.97%
P/EPS 11.64 36.36 150.00 -70.00 -4.31 7.25 15.13 -15.99%
EY 8.59 2.75 0.67 -1.43 -23.20 13.80 6.61 19.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 0.90 0.70 0.50 0.45 0.45 49.02%

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