[JOHAN] QoQ 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- 135.24%
YoY- 185.75%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 153,974 136,945 130,838 120,360 112,641 102,164 111,518 24.01%
PBT 6,422 4,268 11,431 4,538 1,062 1,689 2,257 100.92%
Tax -694 -633 922 78 1,095 -129 748 -
NP 5,728 3,635 12,353 4,616 2,157 1,560 3,005 53.79%
-
NP to SH 5,558 3,546 11,996 4,472 1,901 1,503 2,906 54.14%
-
Tax Rate 10.81% 14.83% -8.07% -1.72% -103.11% 7.64% -33.14% -
Total Cost 148,246 133,310 118,485 115,744 110,484 100,604 108,513 23.14%
-
Net Worth 211,079 197,829 193,636 186,954 178,080 176,602 174,587 13.50%
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 211,079 197,829 193,636 186,954 178,080 176,602 174,587 13.50%
NOSH 624,494 622,105 622,625 621,111 613,225 626,250 619,545 0.53%
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 3.72% 2.65% 9.44% 3.84% 1.91% 1.53% 2.69% -
ROE 2.63% 1.79% 6.20% 2.39% 1.07% 0.85% 1.66% -
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 24.66 22.01 21.01 19.38 18.37 16.31 18.00 23.37%
EPS 0.89 0.57 1.93 0.72 0.31 0.24 0.47 53.11%
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 13.18 11.72 11.20 10.30 9.64 8.75 9.55 23.98%
EPS 0.48 0.30 1.03 0.38 0.16 0.13 0.25 54.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1807 0.1694 0.1658 0.1601 0.1525 0.1512 0.1495 13.48%
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 0.85 1.18 1.33 1.44 1.52 1.59 0.78 5.90%
P/EPS 23.60 45.61 14.53 38.89 90.32 108.33 29.85 -14.50%
EY 4.24 2.19 6.88 2.57 1.11 0.92 3.35 17.02%
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 0.69 0.91 1.19 1.34 1.42 1.90 1.39 -37.33%
P/EPS 19.10 35.09 12.98 36.11 83.87 129.17 53.30 -49.58%
EY 5.24 2.85 7.71 2.77 1.19 0.77 1.88 98.17%
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