[JOHAN] QoQ Cumulative Quarter Result on 30-Apr-2011 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
28-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -348.18%
YoY- -249.25%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 298,230 227,289 145,550 66,102 294,962 217,058 142,690 63.25%
PBT -39,731 -25,165 -12,657 -8,926 8,782 20,127 17,627 -
Tax -4,966 -2,523 -1,084 -68 -5,158 -1,242 -707 265.46%
NP -44,697 -27,688 -13,741 -8,994 3,624 18,885 16,920 -
-
NP to SH -45,749 -27,924 -13,977 -8,994 3,624 18,643 16,831 -
-
Tax Rate - - - - 58.73% 6.17% 4.01% -
Total Cost 342,927 254,977 159,291 75,096 291,338 198,173 125,770 94.81%
-
Net Worth 253,707 191,342 203,252 207,800 244,868 231,821 226,844 7.72%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 253,707 191,342 203,252 207,800 244,868 231,821 226,844 7.72%
NOSH 622,748 623,265 622,328 621,785 710,588 623,511 623,370 -0.06%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin -14.99% -12.18% -9.44% -13.61% 1.23% 8.70% 11.86% -
ROE -18.03% -14.59% -6.88% -4.33% 1.48% 8.04% 7.42% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 47.89 36.47 23.39 10.63 41.51 34.81 22.89 63.36%
EPS -7.34 -4.48 -2.24 -1.43 0.51 2.99 2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4074 0.307 0.3266 0.3342 0.3446 0.3718 0.3639 7.79%
Adjusted Per Share Value based on latest NOSH - 621,785
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 25.53 19.46 12.46 5.66 25.25 18.58 12.22 63.20%
EPS -3.92 -2.39 -1.20 -0.77 0.31 1.60 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2172 0.1638 0.174 0.1779 0.2096 0.1985 0.1942 7.72%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.25 0.25 0.26 0.34 0.38 0.37 0.40 -
P/RPS 0.52 0.69 1.11 3.20 0.92 1.06 1.75 -55.37%
P/EPS -3.40 -5.58 -11.58 -23.51 74.51 12.37 14.81 -
EY -29.39 -17.92 -8.64 -4.25 1.34 8.08 6.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.81 0.80 1.02 1.10 1.00 1.10 -32.42%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 30/03/12 07/12/11 29/09/11 28/06/11 30/03/11 16/12/10 30/09/10 -
Price 0.23 0.25 0.20 0.28 0.37 0.37 0.34 -
P/RPS 0.48 0.69 0.86 2.63 0.89 1.06 1.49 -52.90%
P/EPS -3.13 -5.58 -8.91 -19.36 72.55 12.37 12.59 -
EY -31.94 -17.92 -11.23 -5.17 1.38 8.08 7.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.81 0.61 0.84 1.07 1.00 0.93 -28.62%

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