[JOTECH] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -78.54%
YoY- 262.17%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 31,981 34,824 32,130 30,878 33,143 32,562 30,020 4.29%
PBT 3,177 2,975 2,279 1,911 7,717 2,689 645 188.65%
Tax -68 -108 -446 -347 -483 -358 -50 22.68%
NP 3,109 2,867 1,833 1,564 7,234 2,331 595 200.21%
-
NP to SH 3,021 2,691 1,779 1,539 7,173 2,052 511 225.89%
-
Tax Rate 2.14% 3.63% 19.57% 18.16% 6.26% 13.31% 7.75% -
Total Cost 28,872 31,957 30,297 29,314 25,909 30,231 29,425 -1.25%
-
Net Worth 108,686 106,712 102,994 99,582 102,074 93,272 85,166 17.60%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 108,686 106,712 102,994 99,582 102,074 93,272 85,166 17.60%
NOSH 913,333 927,931 936,315 905,294 927,948 932,727 851,666 4.75%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.72% 8.23% 5.70% 5.07% 21.83% 7.16% 1.98% -
ROE 2.78% 2.52% 1.73% 1.55% 7.03% 2.20% 0.60% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.50 3.75 3.43 3.41 3.57 3.49 3.52 -0.37%
EPS 0.33 0.29 0.19 0.17 0.78 0.22 0.06 210.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.119 0.115 0.11 0.11 0.11 0.10 0.10 12.26%
Adjusted Per Share Value based on latest NOSH - 905,294
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.85 3.11 2.87 2.75 2.96 2.90 2.68 4.17%
EPS 0.27 0.24 0.16 0.14 0.64 0.18 0.05 206.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0969 0.0952 0.0919 0.0888 0.091 0.0832 0.076 17.52%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.10 0.08 0.08 0.09 0.07 0.08 0.08 -
P/RPS 2.86 2.13 2.33 2.64 1.96 2.29 2.27 16.60%
P/EPS 30.23 27.59 42.11 52.94 9.06 36.36 133.33 -62.71%
EY 3.31 3.62 2.38 1.89 11.04 2.75 0.75 168.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.70 0.73 0.82 0.64 0.80 0.80 3.29%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 22/11/10 17/08/10 25/05/10 24/02/10 23/11/09 18/08/09 -
Price 0.145 0.12 0.08 0.08 0.09 0.08 0.09 -
P/RPS 4.14 3.20 2.33 2.35 2.52 2.29 2.55 38.01%
P/EPS 43.84 41.38 42.11 47.06 11.64 36.36 150.00 -55.86%
EY 2.28 2.42 2.38 2.13 8.59 2.75 0.67 125.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.04 0.73 0.73 0.82 0.80 0.90 22.41%

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