[JOHAN] QoQ Cumulative Quarter Result on 31-Jul-2007 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
18-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 126.55%
YoY- -72.75%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 136,945 466,003 335,165 214,805 102,164 522,114 410,596 -51.93%
PBT 4,268 18,721 7,290 2,752 1,689 11,216 8,959 -39.03%
Tax -633 1,966 1,044 966 -129 -463 -1,212 -35.17%
NP 3,635 20,687 8,334 3,718 1,560 10,753 7,747 -39.64%
-
NP to SH 3,546 19,873 7,877 3,405 1,503 10,189 7,282 -38.13%
-
Tax Rate 14.83% -10.50% -14.32% -35.10% 7.64% 4.13% 13.53% -
Total Cost 133,310 445,316 326,831 211,087 100,604 511,361 402,849 -52.18%
-
Net Worth 197,829 193,951 188,172 179,783 176,602 175,171 178,626 7.05%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 197,829 193,951 188,172 179,783 176,602 175,171 178,626 7.05%
NOSH 622,105 623,639 625,158 619,090 626,250 621,614 622,393 -0.03%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 2.65% 4.44% 2.49% 1.73% 1.53% 2.06% 1.89% -
ROE 1.79% 10.25% 4.19% 1.89% 0.85% 5.82% 4.08% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 22.01 74.72 53.61 34.70 16.31 83.99 65.97 -51.92%
EPS 0.57 3.19 1.26 0.55 0.24 1.64 1.17 -38.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.318 0.311 0.301 0.2904 0.282 0.2818 0.287 7.08%
Adjusted Per Share Value based on latest NOSH - 613,225
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 11.82 40.21 28.92 18.54 8.82 45.05 35.43 -51.93%
EPS 0.31 1.71 0.68 0.29 0.13 0.88 0.63 -37.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1707 0.1674 0.1624 0.1551 0.1524 0.1512 0.1541 7.06%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.26 0.28 0.28 0.28 0.26 0.14 0.12 -
P/RPS 1.18 0.37 0.52 0.81 1.59 0.17 0.18 250.67%
P/EPS 45.61 8.79 22.22 50.91 108.33 8.54 10.26 170.60%
EY 2.19 11.38 4.50 1.96 0.92 11.71 9.75 -63.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.90 0.93 0.96 0.92 0.50 0.42 56.27%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 26/03/08 12/12/07 18/09/07 28/06/07 30/03/07 18/12/06 -
Price 0.20 0.25 0.26 0.26 0.31 0.25 0.13 -
P/RPS 0.91 0.33 0.48 0.75 1.90 0.30 0.20 174.83%
P/EPS 35.09 7.85 20.63 47.27 129.17 15.25 11.11 115.41%
EY 2.85 12.75 4.85 2.12 0.77 6.56 9.00 -53.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.80 0.86 0.90 1.10 0.89 0.45 25.17%

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