[JOTECH] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 97.44%
YoY- 2075.21%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 233,720 241,663 232,786 214,099 201,199 176,913 166,120 25.48%
PBT 7,091 9,236 8,345 6,104 3,351 776 -38 -
Tax -1,683 -909 -1,118 -959 -509 -366 619 -
NP 5,408 8,327 7,227 5,145 2,842 410 581 340.69%
-
NP to SH 5,260 7,967 6,718 4,780 2,421 194 446 415.80%
-
Tax Rate 23.73% 9.84% 13.40% 15.71% 15.19% 47.16% - -
Total Cost 228,312 233,336 225,559 208,954 198,357 176,503 165,539 23.83%
-
Net Worth 76,857 64,531 64,572 64,385 64,575 67,352 65,878 10.79%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,960 219 219 129 129 - - -
Div Payout % 37.27% 2.76% 3.27% 2.70% 5.33% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 76,857 64,531 64,572 64,385 64,575 67,352 65,878 10.79%
NOSH 623,333 64,531 64,572 64,385 64,575 64,761 64,587 351.42%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.31% 3.45% 3.10% 2.40% 1.41% 0.23% 0.35% -
ROE 6.84% 12.35% 10.40% 7.42% 3.75% 0.29% 0.68% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 37.50 374.49 360.51 332.52 311.57 273.17 257.20 -72.20%
EPS 0.84 12.35 10.40 7.42 3.75 0.30 0.69 13.97%
DPS 0.31 0.34 0.34 0.20 0.20 0.00 0.00 -
NAPS 0.1233 1.00 1.00 1.00 1.00 1.04 1.02 -75.45%
Adjusted Per Share Value based on latest NOSH - 64,385
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.84 21.55 20.76 19.09 17.94 15.78 14.82 25.43%
EPS 0.47 0.71 0.60 0.43 0.22 0.02 0.04 414.52%
DPS 0.17 0.02 0.02 0.01 0.01 0.00 0.00 -
NAPS 0.0685 0.0576 0.0576 0.0574 0.0576 0.0601 0.0588 10.68%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.19 1.18 1.04 0.55 0.46 0.64 0.80 -
P/RPS 0.51 0.32 0.29 0.17 0.15 0.23 0.31 39.23%
P/EPS 22.52 9.56 10.00 7.41 12.27 213.65 115.85 -66.34%
EY 4.44 10.46 10.00 13.50 8.15 0.47 0.86 197.82%
DY 1.66 0.29 0.33 0.36 0.43 0.00 0.00 -
P/NAPS 1.54 1.18 1.04 0.55 0.46 0.62 0.78 57.18%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 13/11/06 09/08/06 14/06/06 21/03/06 18/11/05 24/08/05 -
Price 0.21 1.60 0.99 1.00 0.55 0.58 0.76 -
P/RPS 0.56 0.43 0.27 0.30 0.18 0.21 0.30 51.43%
P/EPS 24.89 12.96 9.52 13.47 14.67 193.62 110.06 -62.78%
EY 4.02 7.72 10.51 7.42 6.82 0.52 0.91 168.50%
DY 1.50 0.21 0.34 0.20 0.36 0.00 0.00 -
P/NAPS 1.70 1.60 0.99 1.00 0.55 0.56 0.75 72.29%

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