[JOTECH] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock

[JOTECH] JOTECH HOLDINGS BHD

Announcement Date

09-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 309.95%

YoY- 333.44%

Quarter Report

JOTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	99,682	106,392	179,962	230,988	167,816	151,590	83,894	2.91%
YoY %	-6.31%	-40.88%	-22.09%	37.64%	10.70%	80.69%	-	-
Horiz. %	118.82%	126.82%	214.51%	275.33%	200.03%	180.69%	100.00%	-
PBT	-790	1,780	6,528	8,544	-1,442	-2,036	8,604	-
YoY %	-144.38%	-72.73%	-23.60%	692.51%	29.17%	-123.66%	-	-
Horiz. %	-9.18%	20.69%	75.87%	99.30%	-16.76%	-23.66%	100.00%	-
Tax	-100	8,514	-1,280	-2,080	-1,082	1,698	-2,498	-41.48%
YoY %	-101.17%	765.16%	38.46%	-92.24%	-163.72%	167.97%	-	-
Horiz. %	4.00%	-340.83%	51.24%	83.27%	43.31%	-67.97%	100.00%	-
NP	-890	10,294	5,248	6,464	-2,524	-338	6,106	-
YoY %	-108.65%	96.15%	-18.81%	356.10%	-646.75%	-105.54%	-	-
Horiz. %	-14.58%	168.59%	85.95%	105.86%	-41.34%	-5.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-876	10,482	5,228	6,018	-2,578	-338	6,106	-
YoY %	-108.36%	100.50%	-13.13%	333.44%	-662.72%	-105.54%	-	-
Horiz. %	-14.35%	171.67%	85.62%	98.56%	-42.22%	-5.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-478.31%	19.61%	24.34%	-	-	29.03%	-
YoY %	-	-2,539.11%	-19.43%	0.00%	-	-	-	-
Horiz. %	-	-1,647.64%	67.55%	83.84%	-	-	100.00%	-
Total Cost	100,572	96,098	174,714	224,524	170,340	151,928	77,788	4.37%
YoY %	4.66%	-45.00%	-22.18%	31.81%	12.12%	95.31%	-	-
Horiz. %	129.29%	123.54%	224.60%	288.64%	218.98%	195.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	87,599	101,101	91,562	78,737	66,018	62,107	60,819	6.26%
YoY %	-13.35%	10.42%	16.29%	19.27%	6.30%	2.12%	-	-
Horiz. %	144.03%	166.23%	150.55%	129.46%	108.55%	102.12%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	3,194	1,859	3,158	5,914	3,601	-
YoY %	-	-	71.81%	-41.13%	-46.60%	64.23%	-	-
Horiz. %	-	-	88.70%	51.62%	87.70%	164.23%	100.00%	-
Div Payout %	-	-	61.11%	30.90%	0.00%	0.00%	58.98%	-
YoY %	-	-	97.77%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	103.61%	52.39%	0.00%	0.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	87,599	101,101	91,562	78,737	66,018	62,107	60,819	6.26%
YoY %	-13.35%	10.42%	16.29%	19.27%	6.30%	2.12%	-	-
Horiz. %	144.03%	166.23%	150.55%	129.46%	108.55%	102.12%	100.00%	-
NOSH	875,999	919,107	726,111	64,570	64,723	42,249	40,013	67.17%
YoY %	-4.69%	26.58%	1,024.53%	-0.24%	53.19%	5.59%	-	-
Horiz. %	2,189.29%	2,297.02%	1,814.69%	161.37%	161.75%	105.59%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	-0.89%	9.68%	2.92%	2.80%	-1.50%	-0.22%	7.28%	-
YoY %	-109.19%	231.51%	4.29%	286.67%	-581.82%	-103.02%	-	-
Horiz. %	-12.23%	132.97%	40.11%	38.46%	-20.60%	-3.02%	100.00%	-
ROE	-1.00%	10.37%	5.71%	7.64%	-3.90%	-0.54%	10.04%	-
YoY %	-109.64%	81.61%	-25.26%	295.90%	-622.22%	-105.38%	-	-
Horiz. %	-9.96%	103.29%	56.87%	76.10%	-38.84%	-5.38%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	11.38	11.58	24.78	357.73	259.28	358.79	209.67	-38.44%
YoY %	-1.73%	-53.27%	-93.07%	37.97%	-27.73%	71.12%	-	-
Horiz. %	5.43%	5.52%	11.82%	170.62%	123.66%	171.12%	100.00%	-
EPS	-0.10	1.12	0.72	9.32	-3.98	-0.80	15.26	-
YoY %	-108.93%	55.56%	-92.27%	334.17%	-397.50%	-105.24%	-	-
Horiz. %	-0.66%	7.34%	4.72%	61.07%	-26.08%	-5.24%	100.00%	-
DPS	0.00	0.00	0.44	2.88	4.88	14.00	9.00	-
YoY %	0.00%	0.00%	-84.72%	-40.98%	-65.14%	55.56%	-	-
Horiz. %	0.00%	0.00%	4.89%	32.00%	54.22%	155.56%	100.00%	-
NAPS	0.10	0.11	0.1261	1.2194	1.02	1.47	1.52	-36.43%
YoY %	-9.09%	-12.77%	-89.66%	19.55%	-30.61%	-3.29%	-	-
Horiz. %	6.58%	7.24%	8.30%	80.22%	67.11%	96.71%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 64,572
RPS	8.89	9.49	16.05	20.60	14.97	13.52	7.48	2.91%
YoY %	-6.32%	-40.87%	-22.09%	37.61%	10.72%	80.75%	-	-
Horiz. %	118.85%	126.87%	214.57%	275.40%	200.13%	180.75%	100.00%	-
EPS	-0.08	0.93	0.47	0.54	-0.23	-0.03	0.54	-
YoY %	-108.60%	97.87%	-12.96%	334.78%	-666.67%	-105.56%	-	-
Horiz. %	-14.81%	172.22%	87.04%	100.00%	-42.59%	-5.56%	100.00%	-
DPS	0.00	0.00	0.28	0.17	0.28	0.53	0.32	-
YoY %	0.00%	0.00%	64.71%	-39.29%	-47.17%	65.62%	-	-
Horiz. %	0.00%	0.00%	87.50%	53.12%	87.50%	165.62%	100.00%	-
NAPS	0.0781	0.0902	0.0817	0.0702	0.0589	0.0554	0.0542	6.27%
YoY %	-13.41%	10.40%	16.38%	19.19%	6.32%	2.21%	-	-
Horiz. %	144.10%	166.42%	150.74%	129.52%	108.67%	102.21%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.08	0.05	0.15	1.04	0.80	2.35	1.53	-
P/RPS	0.70	0.43	0.61	0.29	0.31	0.65	0.73	-0.69%
YoY %	62.79%	-29.51%	110.34%	-6.45%	-52.31%	-10.96%	-	-
Horiz. %	95.89%	58.90%	83.56%	39.73%	42.47%	89.04%	100.00%	-
P/EPS	-80.00	4.38	20.83	11.16	-20.08	-293.75	10.03	-
YoY %	-1,926.48%	-78.97%	86.65%	155.58%	93.16%	-3,028.71%	-	-
Horiz. %	-797.61%	43.67%	207.68%	111.27%	-200.20%	-2,928.71%	100.00%	-
EY	-1.25	22.81	4.80	8.96	-4.98	-0.34	9.97	-
YoY %	-105.48%	375.21%	-46.43%	279.92%	-1,364.71%	-103.41%	-	-
Horiz. %	-12.54%	228.79%	48.14%	89.87%	-49.95%	-3.41%	100.00%	-
DY	0.00	0.00	2.93	2.77	6.10	5.96	5.88	-
YoY %	0.00%	0.00%	5.78%	-54.59%	2.35%	1.36%	-	-
Horiz. %	0.00%	0.00%	49.83%	47.11%	103.74%	101.36%	100.00%	-
P/NAPS	0.80	0.45	1.19	0.85	0.78	1.60	1.01	-3.80%
YoY %	77.78%	-62.18%	40.00%	8.97%	-51.25%	58.42%	-	-
Horiz. %	79.21%	44.55%	117.82%	84.16%	77.23%	158.42%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	18/08/09	26/08/08	07/08/07	09/08/06	24/08/05	12/08/04	05/08/03	-
Price	0.09	0.05	0.14	0.99	0.76	1.22	1.70	-
P/RPS	0.79	0.43	0.56	0.28	0.29	0.34	0.81	-0.41%
YoY %	83.72%	-23.21%	100.00%	-3.45%	-14.71%	-58.02%	-	-
Horiz. %	97.53%	53.09%	69.14%	34.57%	35.80%	41.98%	100.00%	-
P/EPS	-90.00	4.38	19.44	10.62	-19.08	-152.50	11.14	-
YoY %	-2,154.79%	-77.47%	83.05%	155.66%	87.49%	-1,468.94%	-	-
Horiz. %	-807.90%	39.32%	174.51%	95.33%	-171.27%	-1,368.94%	100.00%	-
EY	-1.11	22.81	5.14	9.41	-5.24	-0.66	8.98	-
YoY %	-104.87%	343.77%	-45.38%	279.58%	-693.94%	-107.35%	-	-
Horiz. %	-12.36%	254.01%	57.24%	104.79%	-58.35%	-7.35%	100.00%	-
DY	0.00	0.00	3.14	2.91	6.42	11.48	5.29	-
YoY %	0.00%	0.00%	7.90%	-54.67%	-44.08%	117.01%	-	-
Horiz. %	0.00%	0.00%	59.36%	55.01%	121.36%	217.01%	100.00%	-
P/NAPS	0.90	0.45	1.11	0.81	0.75	0.83	1.12	-3.57%
YoY %	100.00%	-59.46%	37.04%	8.00%	-9.64%	-25.89%	-	-
Horiz. %	80.36%	40.18%	99.11%	72.32%	66.96%	74.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos