[JOHAN] QoQ TTM Result on 31-Jan-2011 [#4]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
30-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- -89.15%
YoY- -88.07%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 304,772 297,401 291,979 294,541 298,530 301,223 306,239 -0.31%
PBT -36,720 -21,712 -6,593 8,572 31,388 33,927 30,358 -
Tax -6,375 -5,471 -4,958 -5,094 -3,371 -3,437 -3,299 54.95%
NP -43,095 -27,183 -11,551 3,478 28,017 30,490 27,059 -
-
NP to SH -44,020 -27,910 -12,007 3,013 27,775 30,275 26,736 -
-
Tax Rate - - - 59.43% 10.74% 10.13% 10.87% -
Total Cost 347,867 324,584 303,530 291,063 270,513 270,733 279,180 15.74%
-
Net Worth 191,626 203,566 207,800 212,054 232,310 227,279 213,394 -6.90%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 191,626 203,566 207,800 212,054 232,310 227,279 213,394 -6.90%
NOSH 624,189 623,291 621,785 615,362 624,827 624,566 621,237 0.31%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin -14.14% -9.14% -3.96% 1.18% 9.38% 10.12% 8.84% -
ROE -22.97% -13.71% -5.78% 1.42% 11.96% 13.32% 12.53% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 48.83 47.71 46.96 47.86 47.78 48.23 49.30 -0.63%
EPS -7.05 -4.48 -1.93 0.49 4.45 4.85 4.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.307 0.3266 0.3342 0.3446 0.3718 0.3639 0.3435 -7.19%
Adjusted Per Share Value based on latest NOSH - 615,362
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 26.09 25.46 25.00 25.22 25.56 25.79 26.22 -0.32%
EPS -3.77 -2.39 -1.03 0.26 2.38 2.59 2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1641 0.1743 0.1779 0.1815 0.1989 0.1946 0.1827 -6.88%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.25 0.26 0.34 0.38 0.37 0.40 0.37 -
P/RPS 0.51 0.54 0.72 0.79 0.77 0.83 0.75 -22.61%
P/EPS -3.54 -5.81 -17.61 77.61 8.32 8.25 8.60 -
EY -28.21 -17.22 -5.68 1.29 12.01 12.12 11.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 1.02 1.10 1.00 1.10 1.08 -17.40%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 07/12/11 29/09/11 28/06/11 30/03/11 16/12/10 30/09/10 30/06/10 -
Price 0.25 0.20 0.28 0.37 0.37 0.34 0.38 -
P/RPS 0.51 0.42 0.60 0.77 0.77 0.70 0.77 -23.95%
P/EPS -3.54 -4.47 -14.50 75.57 8.32 7.01 8.83 -
EY -28.21 -22.39 -6.90 1.32 12.01 14.26 11.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.61 0.84 1.07 1.00 0.93 1.11 -18.89%

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