[JOTECH] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 1147.94%
YoY- 54.6%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 241,663 232,786 214,099 201,199 176,913 166,120 163,713 29.61%
PBT 9,236 8,345 6,104 3,351 776 -38 -1,876 -
Tax -909 -1,118 -959 -509 -366 619 1,634 -
NP 8,327 7,227 5,145 2,842 410 581 -242 -
-
NP to SH 7,967 6,718 4,780 2,421 194 446 -242 -
-
Tax Rate 9.84% 13.40% 15.71% 15.19% 47.16% - - -
Total Cost 233,336 225,559 208,954 198,357 176,503 165,539 163,955 26.49%
-
Net Worth 64,531 64,572 64,385 64,575 67,352 65,878 66,615 -2.09%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 219 219 129 129 - - 2,625 -80.87%
Div Payout % 2.76% 3.27% 2.70% 5.33% - - 0.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 64,531 64,572 64,385 64,575 67,352 65,878 66,615 -2.09%
NOSH 64,531 64,572 64,385 64,575 64,761 64,587 64,675 -0.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.45% 3.10% 2.40% 1.41% 0.23% 0.35% -0.15% -
ROE 12.35% 10.40% 7.42% 3.75% 0.29% 0.68% -0.36% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 374.49 360.51 332.52 311.57 273.17 257.20 253.13 29.80%
EPS 12.35 10.40 7.42 3.75 0.30 0.69 -0.37 -
DPS 0.34 0.34 0.20 0.20 0.00 0.00 4.06 -80.82%
NAPS 1.00 1.00 1.00 1.00 1.04 1.02 1.03 -1.94%
Adjusted Per Share Value based on latest NOSH - 64,575
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 21.55 20.76 19.09 17.94 15.78 14.82 14.60 29.60%
EPS 0.71 0.60 0.43 0.22 0.02 0.04 -0.02 -
DPS 0.02 0.02 0.01 0.01 0.00 0.00 0.23 -80.34%
NAPS 0.0576 0.0576 0.0574 0.0576 0.0601 0.0588 0.0594 -2.02%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.18 1.04 0.55 0.46 0.64 0.80 0.94 -
P/RPS 0.32 0.29 0.17 0.15 0.23 0.31 0.37 -9.21%
P/EPS 9.56 10.00 7.41 12.27 213.65 115.85 -251.22 -
EY 10.46 10.00 13.50 8.15 0.47 0.86 -0.40 -
DY 0.29 0.33 0.36 0.43 0.00 0.00 4.32 -83.45%
P/NAPS 1.18 1.04 0.55 0.46 0.62 0.78 0.91 18.89%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 13/11/06 09/08/06 14/06/06 21/03/06 18/11/05 24/08/05 11/05/05 -
Price 1.60 0.99 1.00 0.55 0.58 0.76 0.93 -
P/RPS 0.43 0.27 0.30 0.18 0.21 0.30 0.37 10.52%
P/EPS 12.96 9.52 13.47 14.67 193.62 110.06 -248.55 -
EY 7.72 10.51 7.42 6.82 0.52 0.91 -0.40 -
DY 0.21 0.34 0.20 0.36 0.00 0.00 4.36 -86.73%
P/NAPS 1.60 0.99 1.00 0.55 0.56 0.75 0.90 46.70%

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