[JOHAN] QoQ Quarter Result on 31-Jan-2008 [#4]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
26-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 168.25%
YoY- 312.8%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 147,794 153,974 136,945 130,838 120,360 112,641 102,164 27.76%
PBT 6,922 6,422 4,268 11,431 4,538 1,062 1,689 155.00%
Tax -1,337 -694 -633 922 78 1,095 -129 372.00%
NP 5,585 5,728 3,635 12,353 4,616 2,157 1,560 133.12%
-
NP to SH 5,508 5,558 3,546 11,996 4,472 1,901 1,503 136.76%
-
Tax Rate 19.32% 10.81% 14.83% -8.07% -1.72% -103.11% 7.64% -
Total Cost 142,209 148,246 133,310 118,485 115,744 110,484 100,604 25.82%
-
Net Worth 204,709 211,079 197,829 193,636 186,954 178,080 176,602 10.29%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 204,709 211,079 197,829 193,636 186,954 178,080 176,602 10.29%
NOSH 626,022 624,494 622,105 622,625 621,111 613,225 626,250 -0.02%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 3.78% 3.72% 2.65% 9.44% 3.84% 1.91% 1.53% -
ROE 2.69% 2.63% 1.79% 6.20% 2.39% 1.07% 0.85% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 23.61 24.66 22.01 21.01 19.38 18.37 16.31 27.82%
EPS 0.88 0.89 0.57 1.93 0.72 0.31 0.24 136.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.327 0.338 0.318 0.311 0.301 0.2904 0.282 10.32%
Adjusted Per Share Value based on latest NOSH - 622,625
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 12.65 13.18 11.72 11.20 10.30 9.64 8.75 27.71%
EPS 0.47 0.48 0.30 1.03 0.38 0.16 0.13 134.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1753 0.1807 0.1694 0.1658 0.1601 0.1525 0.1512 10.31%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.12 0.21 0.26 0.28 0.28 0.28 0.26 -
P/RPS 0.51 0.85 1.18 1.33 1.44 1.52 1.59 -52.98%
P/EPS 13.64 23.60 45.61 14.53 38.89 90.32 108.33 -74.72%
EY 7.33 4.24 2.19 6.88 2.57 1.11 0.92 296.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.62 0.82 0.90 0.93 0.96 0.92 -45.36%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 15/12/08 04/09/08 30/06/08 26/03/08 12/12/07 18/09/07 28/06/07 -
Price 0.14 0.17 0.20 0.25 0.26 0.26 0.31 -
P/RPS 0.59 0.69 0.91 1.19 1.34 1.42 1.90 -53.98%
P/EPS 15.91 19.10 35.09 12.98 36.11 83.87 129.17 -75.08%
EY 6.28 5.24 2.85 7.71 2.77 1.19 0.77 302.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.63 0.80 0.86 0.90 1.10 -46.38%

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