[JOTECH] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 159.05%
YoY- 408.51%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 27,637 29,681 25,929 26,446 31,981 34,824 32,130 -9.52%
PBT 1,380 2,442 9,249 12,400 3,177 2,975 2,279 -28.36%
Tax -447 2,784 -673 -4,582 -68 -108 -446 0.14%
NP 933 5,226 8,576 7,818 3,109 2,867 1,833 -36.17%
-
NP to SH 897 5,067 8,532 7,826 3,021 2,691 1,779 -36.57%
-
Tax Rate 32.39% -114.00% 7.28% 36.95% 2.14% 3.63% 19.57% -
Total Cost 26,704 24,455 17,353 18,628 28,872 31,957 30,297 -8.05%
-
Net Worth 159,217 155,314 149,587 139,986 108,686 106,712 102,994 33.58%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 159,217 155,314 149,587 139,986 108,686 106,712 102,994 33.58%
NOSH 1,121,250 1,101,521 1,108,051 1,102,253 913,333 927,931 936,315 12.73%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.38% 17.61% 33.07% 29.56% 9.72% 8.23% 5.70% -
ROE 0.56% 3.26% 5.70% 5.59% 2.78% 2.52% 1.73% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.46 2.69 2.34 2.40 3.50 3.75 3.43 -19.82%
EPS 0.08 0.46 0.77 0.71 0.33 0.29 0.19 -43.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.142 0.141 0.135 0.127 0.119 0.115 0.11 18.50%
Adjusted Per Share Value based on latest NOSH - 1,102,253
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.46 2.65 2.31 2.36 2.85 3.11 2.87 -9.74%
EPS 0.08 0.45 0.76 0.70 0.27 0.24 0.16 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.142 0.1385 0.1334 0.1248 0.0969 0.0952 0.0919 33.54%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.125 0.12 0.14 0.145 0.10 0.08 0.08 -
P/RPS 5.07 4.45 5.98 6.04 2.86 2.13 2.33 67.68%
P/EPS 156.25 26.09 18.18 20.42 30.23 27.59 42.11 139.10%
EY 0.64 3.83 5.50 4.90 3.31 3.62 2.38 -58.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.85 1.04 1.14 0.84 0.70 0.73 13.22%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 25/11/11 24/08/11 19/05/11 23/02/11 22/11/10 17/08/10 -
Price 0.145 0.13 0.125 0.13 0.145 0.12 0.08 -
P/RPS 5.88 4.82 5.34 5.42 4.14 3.20 2.33 85.04%
P/EPS 181.25 28.26 16.23 18.31 43.84 41.38 42.11 163.90%
EY 0.55 3.54 6.16 5.46 2.28 2.42 2.38 -62.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.92 0.93 1.02 1.22 1.04 0.73 24.90%

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