[JOHAN] QoQ Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
15-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -179.72%
YoY- -13.46%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 556,278 576,204 540,601 533,100 522,080 497,908 1,816,278 -54.66%
PBT 26,908 45,492 -142,200 -902 11,060 12,808 -10,640 -
Tax -1,178 -852 21,454 -5,962 -7,026 -8,324 -2,812 -44.10%
NP 25,730 44,640 -120,746 -6,865 4,034 4,484 -13,452 -
-
NP to SH 24,992 43,956 -122,686 -5,000 6,272 4,484 -13,452 -
-
Tax Rate 4.38% 1.87% - - 63.53% 64.99% - -
Total Cost 530,548 531,564 661,347 539,965 518,046 493,424 1,829,730 -56.29%
-
Net Worth 149,342 0 133,323 168,243 173,491 191,283 187,054 -13.97%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 149,342 0 133,323 168,243 173,491 191,283 187,054 -13.97%
NOSH 507,967 508,749 508,869 506,756 505,806 509,545 509,545 -0.20%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 4.63% 7.75% -22.34% -1.29% 0.77% 0.90% -0.74% -
ROE 16.73% 0.00% -92.02% -2.97% 3.62% 2.34% -7.19% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 109.51 113.26 106.24 105.20 103.22 97.72 356.45 -54.56%
EPS 4.92 7.04 -19.69 -0.80 1.24 0.88 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.294 0.00 0.262 0.332 0.343 0.3754 0.3671 -13.79%
Adjusted Per Share Value based on latest NOSH - 510,074
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 47.63 49.33 46.28 45.64 44.70 42.63 155.50 -54.65%
EPS 2.14 3.76 -10.50 -0.43 0.54 0.38 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1279 0.00 0.1141 0.144 0.1485 0.1638 0.1601 -13.93%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.12 0.12 0.09 0.10 0.14 0.19 0.25 -
P/RPS 0.11 0.11 0.08 0.10 0.14 0.19 0.07 35.27%
P/EPS 2.44 1.39 -0.37 -10.14 11.29 21.59 -9.47 -
EY 41.00 72.00 -267.88 -9.87 8.86 4.63 -10.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.34 0.30 0.41 0.51 0.68 -28.69%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 26/09/06 30/06/06 03/04/06 15/12/05 21/09/05 01/07/05 31/03/05 -
Price 0.12 0.12 0.12 0.09 0.12 0.13 0.19 -
P/RPS 0.11 0.11 0.11 0.09 0.12 0.13 0.05 69.39%
P/EPS 2.44 1.39 -0.50 -9.12 9.68 14.77 -7.20 -
EY 41.00 72.00 -200.91 -10.96 10.33 6.77 -13.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.46 0.27 0.35 0.35 0.52 -14.69%

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