[JOHAN] QoQ TTM Result on 31-Jan-2007 [#4]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 109.12%
YoY- 108.3%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 446,683 458,780 480,227 522,114 551,372 557,700 560,175 -13.97%
PBT 9,546 513 1,532 11,216 -132,564 -134,276 -134,029 -
Tax 1,792 1,090 -381 -465 24,713 24,378 25,264 -82.78%
NP 11,338 1,603 1,151 10,751 -107,851 -109,898 -108,765 -
-
NP to SH 10,782 1,095 701 10,187 -111,655 -113,326 -112,818 -
-
Tax Rate -18.77% -212.48% 24.87% 4.15% - - - -
Total Cost 435,345 457,177 479,076 511,363 659,223 667,598 668,940 -24.84%
-
Net Worth 186,954 178,080 176,602 174,587 178,179 0 0 -
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 186,954 178,080 176,602 174,587 178,179 0 0 -
NOSH 621,111 613,225 626,250 619,545 620,833 502,333 508,749 14.18%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 2.54% 0.35% 0.24% 2.06% -19.56% -19.71% -19.42% -
ROE 5.77% 0.61% 0.40% 5.83% -62.66% 0.00% 0.00% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 71.92 74.81 76.68 84.27 88.81 111.02 110.11 -24.66%
EPS 1.74 0.18 0.11 1.64 -17.98 -22.56 -22.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.301 0.2904 0.282 0.2818 0.287 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 619,545
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 38.24 39.28 41.11 44.70 47.21 47.75 47.96 -13.97%
EPS 0.92 0.09 0.06 0.87 -9.56 -9.70 -9.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1601 0.1525 0.1512 0.1495 0.1525 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.28 0.28 0.26 0.14 0.12 0.12 0.12 -
P/RPS 0.39 0.37 0.34 0.17 0.14 0.11 0.11 131.97%
P/EPS 16.13 156.81 232.28 8.51 -0.67 -0.53 -0.54 -
EY 6.20 0.64 0.43 11.74 -149.87 -188.00 -184.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.96 0.92 0.50 0.42 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 12/12/07 18/09/07 28/06/07 30/03/07 18/12/06 26/09/06 30/06/06 -
Price 0.26 0.26 0.31 0.25 0.13 0.12 0.12 -
P/RPS 0.36 0.35 0.40 0.30 0.15 0.11 0.11 119.95%
P/EPS 14.98 145.61 276.94 15.20 -0.72 -0.53 -0.54 -
EY 6.68 0.69 0.36 6.58 -138.34 -188.00 -184.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.90 1.10 0.89 0.45 0.00 0.00 -

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