[JOHAN] QoQ 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- 41.07%
YoY- -249.25%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 70,941 81,739 79,448 66,102 77,904 74,368 74,026 -2.79%
PBT -15,235 -12,508 -3,731 -8,926 -11,345 2,500 11,388 -
Tax -2,296 -1,439 -1,016 -68 -3,916 -535 -503 174.41%
NP -17,531 -13,947 -4,747 -8,994 -15,261 1,965 10,885 -
-
NP to SH -18,263 -14,298 -5,098 -8,994 -15,261 1,812 10,805 -
-
Tax Rate - - - - - 21.40% 4.42% -
Total Cost 88,472 95,686 84,195 75,096 93,165 72,403 63,141 25.13%
-
Net Worth 170,482 191,626 203,566 207,800 212,054 232,310 227,279 -17.40%
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 170,482 191,626 203,566 207,800 212,054 232,310 227,279 -17.40%
NOSH 621,972 624,189 623,291 621,785 615,362 624,827 624,566 -0.27%
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 -24.71% -17.06% -5.97% -13.61% -19.59% 2.64% 14.70% -
ROE -10.71% -7.46% -2.50% -4.33% -7.20% 0.78% 4.75% -
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 11.41 13.10 12.75 10.63 12.66 11.90 11.85 -2.48%
EPS -2.93 -2.30 -0.82 -1.43 -2.48 0.29 1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2741 0.307 0.3266 0.3342 0.3446 0.3718 0.3639 -17.17%
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 6.07 7.00 6.80 5.66 6.67 6.37 6.34 -2.85%
EPS -1.56 -1.22 -0.44 -0.77 -1.31 0.16 0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.146 0.1641 0.1743 0.1779 0.1815 0.1989 0.1946 -17.38%
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 2.19 1.91 2.04 3.20 3.00 3.11 3.37 -24.91%
P/EPS -8.51 -10.91 -31.79 -23.51 -15.32 127.59 23.12 -
EY -11.75 -9.16 -3.15 -4.25 -6.53 0.78 4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.81 0.80 1.02 1.10 1.00 1.10 -11.84%
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 2.02 1.91 1.57 2.63 2.92 3.11 2.87 -20.82%
P/EPS -7.83 -10.91 -24.45 -19.36 -14.92 127.59 19.65 -
EY -12.77 -9.16 -4.09 -5.17 -6.70 0.78 5.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.81 0.61 0.84 1.07 1.00 0.93 -6.54%

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