[JOHAN] QoQ Cumulative Quarter Result on 31-Oct-2008 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
15-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 60.5%
YoY- 85.5%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 157,142 78,100 570,572 438,713 290,919 136,945 466,003 -51.58%
PBT 12,961 5,142 28,385 17,612 10,690 4,268 18,721 -21.75%
Tax -900 -535 -4,672 -2,664 -1,327 -633 1,966 -
NP 12,061 4,607 23,713 14,948 9,363 3,635 20,687 -30.23%
-
NP to SH 11,821 4,555 23,011 14,612 9,104 3,546 19,873 -29.29%
-
Tax Rate 6.94% 10.40% 16.46% 15.13% 12.41% 14.83% -10.50% -
Total Cost 145,081 73,493 546,859 423,765 281,556 133,310 445,316 -52.68%
-
Net Worth 204,067 213,398 207,036 203,324 210,763 197,829 193,951 3.45%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 204,067 213,398 207,036 203,324 210,763 197,829 193,951 3.45%
NOSH 622,157 623,972 623,604 621,787 623,561 622,105 623,639 -0.15%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 7.68% 5.90% 4.16% 3.41% 3.22% 2.65% 4.44% -
ROE 5.79% 2.13% 11.11% 7.19% 4.32% 1.79% 10.25% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 25.26 12.52 91.50 70.56 46.65 22.01 74.72 -51.50%
EPS 1.90 0.73 3.69 2.35 1.46 0.57 3.19 -29.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.328 0.342 0.332 0.327 0.338 0.318 0.311 3.61%
Adjusted Per Share Value based on latest NOSH - 626,022
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 13.56 6.74 49.23 37.86 25.10 11.82 40.21 -51.58%
EPS 1.02 0.39 1.99 1.26 0.79 0.31 1.71 -29.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1761 0.1841 0.1787 0.1754 0.1819 0.1707 0.1674 3.43%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.31 0.28 0.16 0.12 0.21 0.26 0.28 -
P/RPS 1.23 2.24 0.17 0.17 0.45 1.18 0.37 122.90%
P/EPS 16.32 38.36 4.34 5.11 14.38 45.61 8.79 51.11%
EY 6.13 2.61 23.06 19.58 6.95 2.19 11.38 -33.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.82 0.48 0.37 0.62 0.82 0.90 3.67%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 29/09/09 29/06/09 30/03/09 15/12/08 04/09/08 30/06/08 26/03/08 -
Price 0.29 0.29 0.17 0.14 0.17 0.20 0.25 -
P/RPS 1.15 2.32 0.19 0.20 0.36 0.91 0.33 130.03%
P/EPS 15.26 39.73 4.61 5.96 11.64 35.09 7.85 55.82%
EY 6.55 2.52 21.71 16.79 8.59 2.85 12.75 -35.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.85 0.51 0.43 0.50 0.63 0.80 6.56%

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