[JOHAN] QoQ Cumulative Quarter Result on 31-Oct-2007 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
12-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 131.34%
YoY- 8.17%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 290,919 136,945 466,003 335,165 214,805 102,164 522,114 -32.31%
PBT 10,690 4,268 18,721 7,290 2,752 1,689 11,216 -3.15%
Tax -1,327 -633 1,966 1,044 966 -129 -463 101.90%
NP 9,363 3,635 20,687 8,334 3,718 1,560 10,753 -8.82%
-
NP to SH 9,104 3,546 19,873 7,877 3,405 1,503 10,189 -7.23%
-
Tax Rate 12.41% 14.83% -10.50% -14.32% -35.10% 7.64% 4.13% -
Total Cost 281,556 133,310 445,316 326,831 211,087 100,604 511,361 -32.84%
-
Net Worth 210,763 197,829 193,951 188,172 179,783 176,602 175,171 13.13%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 210,763 197,829 193,951 188,172 179,783 176,602 175,171 13.13%
NOSH 623,561 622,105 623,639 625,158 619,090 626,250 621,614 0.20%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 3.22% 2.65% 4.44% 2.49% 1.73% 1.53% 2.06% -
ROE 4.32% 1.79% 10.25% 4.19% 1.89% 0.85% 5.82% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 46.65 22.01 74.72 53.61 34.70 16.31 83.99 -32.45%
EPS 1.46 0.57 3.19 1.26 0.55 0.24 1.64 -7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.338 0.318 0.311 0.301 0.2904 0.282 0.2818 12.90%
Adjusted Per Share Value based on latest NOSH - 621,111
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 24.91 11.72 39.90 28.69 18.39 8.75 44.70 -32.30%
EPS 0.78 0.30 1.70 0.67 0.29 0.13 0.87 -7.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1804 0.1694 0.1661 0.1611 0.1539 0.1512 0.15 13.10%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.21 0.26 0.28 0.28 0.28 0.26 0.14 -
P/RPS 0.45 1.18 0.37 0.52 0.81 1.59 0.17 91.46%
P/EPS 14.38 45.61 8.79 22.22 50.91 108.33 8.54 41.58%
EY 6.95 2.19 11.38 4.50 1.96 0.92 11.71 -29.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.82 0.90 0.93 0.96 0.92 0.50 15.43%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 04/09/08 30/06/08 26/03/08 12/12/07 18/09/07 28/06/07 30/03/07 -
Price 0.17 0.20 0.25 0.26 0.26 0.31 0.25 -
P/RPS 0.36 0.91 0.33 0.48 0.75 1.90 0.30 12.93%
P/EPS 11.64 35.09 7.85 20.63 47.27 129.17 15.25 -16.49%
EY 8.59 2.85 12.75 4.85 2.12 0.77 6.56 19.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.80 0.86 0.90 1.10 0.89 -31.93%

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