[JOHAN] QoQ TTM Result on 31-Jul-2007 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
18-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 56.21%
YoY- 100.97%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 500,784 466,003 446,683 458,780 480,227 522,114 551,372 -6.21%
PBT 21,299 18,720 9,546 513 1,532 11,216 -132,564 -
Tax 1,462 1,966 1,792 1,090 -381 -465 24,713 -84.84%
NP 22,761 20,686 11,338 1,603 1,151 10,751 -107,851 -
-
NP to SH 21,915 19,872 10,782 1,095 701 10,187 -111,655 -
-
Tax Rate -6.86% -10.50% -18.77% -212.48% 24.87% 4.15% - -
Total Cost 478,023 445,317 435,345 457,177 479,076 511,363 659,223 -19.30%
-
Net Worth 197,829 193,636 186,954 178,080 176,602 174,587 178,179 7.23%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 197,829 193,636 186,954 178,080 176,602 174,587 178,179 7.23%
NOSH 622,105 622,625 621,111 613,225 626,250 619,545 620,833 0.13%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 4.55% 4.44% 2.54% 0.35% 0.24% 2.06% -19.56% -
ROE 11.08% 10.26% 5.77% 0.61% 0.40% 5.83% -62.66% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 80.50 74.84 71.92 74.81 76.68 84.27 88.81 -6.34%
EPS 3.52 3.19 1.74 0.18 0.11 1.64 -17.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.318 0.311 0.301 0.2904 0.282 0.2818 0.287 7.08%
Adjusted Per Share Value based on latest NOSH - 613,225
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 42.87 39.90 38.24 39.28 41.11 44.70 47.21 -6.23%
EPS 1.88 1.70 0.92 0.09 0.06 0.87 -9.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1694 0.1658 0.1601 0.1525 0.1512 0.1495 0.1525 7.26%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.26 0.28 0.28 0.28 0.26 0.14 0.12 -
P/RPS 0.32 0.37 0.39 0.37 0.34 0.17 0.14 73.60%
P/EPS 7.38 8.77 16.13 156.81 232.28 8.51 -0.67 -
EY 13.55 11.40 6.20 0.64 0.43 11.74 -149.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.90 0.93 0.96 0.92 0.50 0.42 56.27%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 26/03/08 12/12/07 18/09/07 28/06/07 30/03/07 18/12/06 -
Price 0.20 0.25 0.26 0.26 0.31 0.25 0.13 -
P/RPS 0.25 0.33 0.36 0.35 0.40 0.30 0.15 40.61%
P/EPS 5.68 7.83 14.98 145.61 276.94 15.20 -0.72 -
EY 17.61 12.77 6.68 0.69 0.36 6.58 -138.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.80 0.86 0.90 1.10 0.89 0.45 25.17%

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