[JOHAN] QoQ Annualized Quarter Result on 31-Jul-2007 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
18-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 13.27%
YoY- -72.75%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 547,780 466,003 446,886 429,610 408,656 522,114 547,461 0.03%
PBT 17,072 18,721 9,720 5,504 6,756 11,216 11,945 26.90%
Tax -2,532 1,966 1,392 1,932 -516 -463 -1,616 34.93%
NP 14,540 20,687 11,112 7,436 6,240 10,753 10,329 25.63%
-
NP to SH 14,184 19,873 10,502 6,810 6,012 10,189 9,709 28.78%
-
Tax Rate 14.83% -10.50% -14.32% -35.10% 7.64% 4.13% 13.53% -
Total Cost 533,240 445,316 435,774 422,174 402,416 511,361 537,132 -0.48%
-
Net Worth 197,829 193,951 188,172 179,783 176,602 175,171 178,626 7.05%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 197,829 193,951 188,172 179,783 176,602 175,171 178,626 7.05%
NOSH 622,105 623,639 625,158 619,090 626,250 621,614 622,393 -0.03%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 2.65% 4.44% 2.49% 1.73% 1.53% 2.06% 1.89% -
ROE 7.17% 10.25% 5.58% 3.79% 3.40% 5.82% 5.44% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 88.05 74.72 71.48 69.39 65.25 83.99 87.96 0.06%
EPS 2.28 3.19 1.68 1.10 0.96 1.64 1.56 28.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.318 0.311 0.301 0.2904 0.282 0.2818 0.287 7.08%
Adjusted Per Share Value based on latest NOSH - 613,225
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 47.27 40.21 38.56 37.07 35.26 45.05 47.24 0.04%
EPS 1.22 1.71 0.91 0.59 0.52 0.88 0.84 28.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1707 0.1674 0.1624 0.1551 0.1524 0.1512 0.1541 7.06%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.26 0.28 0.28 0.28 0.26 0.14 0.12 -
P/RPS 0.30 0.37 0.39 0.40 0.40 0.17 0.14 66.28%
P/EPS 11.40 8.79 16.67 25.45 27.08 8.54 7.69 30.04%
EY 8.77 11.38 6.00 3.93 3.69 11.71 13.00 -23.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.90 0.93 0.96 0.92 0.50 0.42 56.27%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 26/03/08 12/12/07 18/09/07 28/06/07 30/03/07 18/12/06 -
Price 0.20 0.25 0.26 0.26 0.31 0.25 0.13 -
P/RPS 0.23 0.33 0.36 0.37 0.48 0.30 0.15 33.00%
P/EPS 8.77 7.85 15.48 23.64 32.29 15.25 8.33 3.49%
EY 11.40 12.75 6.46 4.23 3.10 6.56 12.00 -3.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.80 0.86 0.90 1.10 0.89 0.45 25.17%

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