[JOTECH] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[JOTECH] JOTECH HOLDINGS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 20.74%
YoY- 272.3%
Quarter Report
Latest QR
Upcoming QR
JOTECH's Result
JOTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 109,408 130,442 109,870 121,114 103,482 238,357 184,408 -8.32%
PBT 32,289 9,553 3,058 3,118 81 8,826 984 78.87%
Tax -3,462 -1,201 -544 12,268 6,117 -1,856 -1,469 15.35%
NP 28,826 8,352 2,514 15,386 6,198 6,970 -485 -
-
NP to SH 28,566 8,012 2,152 15,566 6,142 6,765 -629 -
-
Tax Rate 10.72% 12.57% 17.79% -393.46% -7,551.85% 21.03% 149.29% -
Total Cost 80,581 122,090 107,356 105,728 97,284 231,386 184,893 -12.92%
-
Net Worth 148,084 106,313 89,666 101,924 90,844 80,745 67,243 14.05%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - 1,239 2,103 -
Div Payout % - - - - - 18.32% 0.00% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 148,084 106,313 89,666 101,924 90,844 80,745 67,243 14.05%
NOSH 1,050,245 924,461 896,666 926,587 719,843 64,554 64,657 59.10%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 26.35% 6.40% 2.29% 12.70% 5.99% 2.92% -0.26% -
ROE 19.29% 7.54% 2.40% 15.27% 6.76% 8.38% -0.94% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 10.42 14.11 12.25 13.07 14.38 369.23 285.21 -42.38%
EPS 2.72 0.87 0.24 1.68 0.85 10.48 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 1.92 3.25 -
NAPS 0.141 0.115 0.10 0.11 0.1262 1.2508 1.04 -28.31%
Adjusted Per Share Value based on latest NOSH - 927,931
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 9.76 11.63 9.80 10.80 9.23 21.26 16.45 -8.32%
EPS 2.55 0.71 0.19 1.39 0.55 0.60 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.11 0.19 -
NAPS 0.1321 0.0948 0.08 0.0909 0.081 0.072 0.06 14.05%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.12 0.08 0.08 0.05 0.12 1.18 0.64 -
P/RPS 1.15 0.57 0.65 0.38 0.83 0.32 0.22 31.72%
P/EPS 4.41 9.23 33.33 2.98 14.06 11.26 -65.75 -
EY 22.67 10.83 3.00 33.60 7.11 8.88 -1.52 -
DY 0.00 0.00 0.00 0.00 0.00 1.63 5.08 -
P/NAPS 0.85 0.70 0.80 0.45 0.95 0.94 0.62 5.39%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 22/11/10 23/11/09 10/11/08 30/11/07 13/11/06 18/11/05 -
Price 0.13 0.12 0.08 0.05 0.10 1.60 0.58 -
P/RPS 1.25 0.85 0.65 0.38 0.70 0.43 0.20 35.70%
P/EPS 4.78 13.85 33.33 2.98 11.72 15.27 -59.59 -
EY 20.92 7.22 3.00 33.60 8.53 6.55 -1.68 -
DY 0.00 0.00 0.00 0.00 0.00 1.20 5.61 -
P/NAPS 0.92 1.04 0.80 0.45 0.79 1.28 0.56 8.62%

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