[JOHAN] QoQ Cumulative Quarter Result on 30-Apr-2006 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
30-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 108.96%
YoY- 880.29%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 522,114 410,596 278,139 144,051 540,601 399,825 261,040 58.54%
PBT 11,216 8,959 13,454 11,373 -142,200 -677 5,530 60.02%
Tax -463 -1,212 -589 -213 21,454 -4,472 -3,513 -74.00%
NP 10,753 7,747 12,865 11,160 -120,746 -5,149 2,017 204.24%
-
NP to SH 10,189 7,282 12,496 10,989 -122,686 -3,750 3,136 118.89%
-
Tax Rate 4.13% 13.53% 4.38% 1.87% - - 63.53% -
Total Cost 511,361 402,849 265,274 132,891 661,347 404,974 259,023 57.17%
-
Net Worth 175,171 178,626 149,342 0 133,323 168,243 173,491 0.64%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 175,171 178,626 149,342 0 133,323 168,243 173,491 0.64%
NOSH 621,614 622,393 507,967 508,749 508,869 506,756 505,806 14.69%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 2.06% 1.89% 4.63% 7.75% -22.34% -1.29% 0.77% -
ROE 5.82% 4.08% 8.37% 0.00% -92.02% -2.23% 1.81% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 83.99 65.97 54.76 28.31 106.24 78.90 51.61 38.23%
EPS 1.64 1.17 2.46 1.76 -19.69 -0.60 0.62 90.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2818 0.287 0.294 0.00 0.262 0.332 0.343 -12.24%
Adjusted Per Share Value based on latest NOSH - 508,749
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 44.70 35.15 23.81 12.33 46.28 34.23 22.35 58.53%
EPS 0.87 0.62 1.07 0.94 -10.50 -0.32 0.27 117.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.1529 0.1279 0.00 0.1141 0.144 0.1485 0.67%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.14 0.12 0.12 0.12 0.09 0.10 0.14 -
P/RPS 0.17 0.18 0.22 0.42 0.08 0.13 0.27 -26.47%
P/EPS 8.54 10.26 4.88 5.56 -0.37 -13.51 22.58 -47.60%
EY 11.71 9.75 20.50 18.00 -267.88 -7.40 4.43 90.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.41 0.00 0.34 0.30 0.41 14.10%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 18/12/06 26/09/06 30/06/06 03/04/06 15/12/05 21/09/05 -
Price 0.25 0.13 0.12 0.12 0.12 0.09 0.12 -
P/RPS 0.30 0.20 0.22 0.42 0.11 0.11 0.23 19.32%
P/EPS 15.25 11.11 4.88 5.56 -0.50 -12.16 19.35 -14.64%
EY 6.56 9.00 20.50 18.00 -200.91 -8.22 5.17 17.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.45 0.41 0.00 0.46 0.27 0.35 85.98%

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