[JOHAN] QoQ Quarter Result on 31-Oct-2006 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
18-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -446.05%
YoY- 24.27%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 112,641 102,164 111,518 132,457 134,088 144,051 140,776 -13.84%
PBT 1,062 1,689 2,257 -4,495 2,081 11,373 -141,523 -
Tax 1,095 -129 748 -624 -376 -213 25,926 -87.94%
NP 2,157 1,560 3,005 -5,119 1,705 11,160 -115,597 -
-
NP to SH 1,901 1,503 2,906 -5,215 1,507 10,989 -118,936 -
-
Tax Rate -103.11% 7.64% -33.14% - 18.07% 1.87% - -
Total Cost 110,484 100,604 108,513 137,576 132,383 132,891 256,373 -43.03%
-
Net Worth 178,080 176,602 174,587 178,179 147,685 0 139,855 17.53%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 178,080 176,602 174,587 178,179 147,685 0 139,855 17.53%
NOSH 613,225 626,250 619,545 620,833 502,333 508,749 508,936 13.27%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 1.91% 1.53% 2.69% -3.86% 1.27% 7.75% -82.11% -
ROE 1.07% 0.85% 1.66% -2.93% 1.02% 0.00% -85.04% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 18.37 16.31 18.00 21.34 26.69 28.31 27.66 -23.93%
EPS 0.31 0.24 0.47 -0.84 0.30 1.76 -19.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2904 0.282 0.2818 0.287 0.294 0.00 0.2748 3.76%
Adjusted Per Share Value based on latest NOSH - 620,833
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 9.72 8.82 9.62 11.43 11.57 12.43 12.15 -13.85%
EPS 0.16 0.13 0.25 -0.45 0.13 0.95 -10.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1537 0.1524 0.1507 0.1538 0.1274 0.00 0.1207 17.53%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.28 0.26 0.14 0.12 0.12 0.12 0.09 -
P/RPS 1.52 1.59 0.78 0.56 0.45 0.42 0.33 177.60%
P/EPS 90.32 108.33 29.85 -14.29 40.00 5.56 -0.39 -
EY 1.11 0.92 3.35 -7.00 2.50 18.00 -259.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.92 0.50 0.42 0.41 0.00 0.33 104.18%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 18/09/07 28/06/07 30/03/07 18/12/06 26/09/06 30/06/06 03/04/06 -
Price 0.26 0.31 0.25 0.13 0.12 0.12 0.12 -
P/RPS 1.42 1.90 1.39 0.61 0.45 0.42 0.43 122.24%
P/EPS 83.87 129.17 53.30 -15.48 40.00 5.56 -0.51 -
EY 1.19 0.77 1.88 -6.46 2.50 18.00 -194.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.10 0.89 0.45 0.41 0.00 0.44 61.34%

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