[JOHAN] QoQ Annualized Quarter Result on 31-Oct-2011 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
07-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -33.19%
YoY- -249.78%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 288,972 301,112 298,230 303,052 291,100 264,408 294,962 -1.35%
PBT -26,804 -14,688 -39,731 -33,553 -25,314 -35,704 8,782 -
Tax -3,214 -4,072 -4,966 -3,364 -2,168 -272 -5,158 -27.06%
NP -30,018 -18,760 -44,697 -36,917 -27,482 -35,976 3,624 -
-
NP to SH -29,016 -18,760 -45,749 -37,232 -27,954 -35,976 3,624 -
-
Tax Rate - - - - - - 58.73% -
Total Cost 318,990 319,872 342,927 339,969 318,582 300,384 291,338 6.23%
-
Net Worth 227,022 23,122,935 253,707 191,342 203,252 207,800 244,868 -4.92%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 227,022 23,122,935 253,707 191,342 203,252 207,800 244,868 -4.92%
NOSH 622,660 617,105 622,748 623,265 622,328 621,785 710,588 -8.43%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin -10.39% -6.23% -14.99% -12.18% -9.44% -13.61% 1.23% -
ROE -12.78% -0.08% -18.03% -19.46% -13.75% -17.31% 1.48% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 46.41 48.79 47.89 48.62 46.78 42.52 41.51 7.72%
EPS -4.84 -3.04 -7.34 -5.97 -4.48 -5.72 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3646 37.47 0.4074 0.307 0.3266 0.3342 0.3446 3.83%
Adjusted Per Share Value based on latest NOSH - 624,189
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 24.74 25.78 25.53 25.95 24.92 22.64 25.25 -1.35%
EPS -2.48 -1.61 -3.92 -3.19 -2.39 -3.08 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1944 19.7966 0.2172 0.1638 0.174 0.1779 0.2096 -4.89%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.20 0.21 0.25 0.25 0.26 0.34 0.38 -
P/RPS 0.43 0.43 0.52 0.51 0.56 0.80 0.92 -39.80%
P/EPS -4.29 -6.91 -3.40 -4.19 -5.79 -5.88 74.51 -
EY -23.30 -14.48 -29.39 -23.89 -17.28 -17.02 1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.01 0.61 0.81 0.80 1.02 1.10 -37.03%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 20/09/12 28/06/12 30/03/12 07/12/11 29/09/11 28/06/11 30/03/11 -
Price 0.19 0.20 0.23 0.25 0.20 0.28 0.37 -
P/RPS 0.41 0.41 0.48 0.51 0.43 0.66 0.89 -40.38%
P/EPS -4.08 -6.58 -3.13 -4.19 -4.45 -4.84 72.55 -
EY -24.53 -15.20 -31.94 -23.89 -22.46 -20.66 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.01 0.56 0.81 0.61 0.84 1.07 -38.21%

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