[JOHAN] QoQ Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
16-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- -26.16%
YoY- 15.56%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 291,100 264,408 294,962 289,410 285,380 274,656 315,675 -5.27%
PBT -25,314 -35,704 8,782 26,836 35,254 24,956 29,261 -
Tax -2,168 -272 -5,158 -1,656 -1,414 -816 -3,630 -29.14%
NP -27,482 -35,976 3,624 25,180 33,840 24,140 25,631 -
-
NP to SH -27,954 -35,976 3,624 24,857 33,662 24,104 25,631 -
-
Tax Rate - - 58.73% 6.17% 4.01% 3.27% 12.41% -
Total Cost 318,582 300,384 291,338 264,230 251,540 250,516 290,044 6.47%
-
Net Worth 203,252 207,800 244,868 231,821 226,844 213,394 214,468 -3.52%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 203,252 207,800 244,868 231,821 226,844 213,394 214,468 -3.52%
NOSH 622,328 621,785 710,588 623,511 623,370 621,237 623,091 -0.08%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin -9.44% -13.61% 1.23% 8.70% 11.86% 8.79% 8.12% -
ROE -13.75% -17.31% 1.48% 10.72% 14.84% 11.30% 11.95% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 46.78 42.52 41.51 46.42 45.78 44.21 50.66 -5.18%
EPS -4.48 -5.72 0.51 3.99 5.40 3.88 4.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3266 0.3342 0.3446 0.3718 0.3639 0.3435 0.3442 -3.44%
Adjusted Per Share Value based on latest NOSH - 624,827
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 25.12 22.82 25.45 24.97 24.63 23.70 27.24 -5.27%
EPS -2.41 -3.10 0.31 2.14 2.90 2.08 2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1754 0.1793 0.2113 0.20 0.1957 0.1841 0.1851 -3.53%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.26 0.34 0.38 0.37 0.40 0.37 0.28 -
P/RPS 0.56 0.80 0.92 0.80 0.87 0.84 0.55 1.21%
P/EPS -5.79 -5.88 74.51 9.28 7.41 9.54 6.81 -
EY -17.28 -17.02 1.34 10.77 13.50 10.49 14.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.02 1.10 1.00 1.10 1.08 0.81 -0.82%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 28/06/11 30/03/11 16/12/10 30/09/10 30/06/10 24/03/10 -
Price 0.20 0.28 0.37 0.37 0.34 0.38 0.31 -
P/RPS 0.43 0.66 0.89 0.80 0.74 0.86 0.61 -20.84%
P/EPS -4.45 -4.84 72.55 9.28 6.30 9.79 7.54 -
EY -22.46 -20.66 1.38 10.77 15.88 10.21 13.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.84 1.07 1.00 0.93 1.11 0.90 -22.89%

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