[JOHAN] QoQ TTM Result on 31-Jul-2011 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- -132.45%
YoY- -192.19%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 307,406 298,230 304,772 297,401 291,979 294,541 298,530 1.97%
PBT -35,146 -40,400 -36,720 -21,712 -6,593 8,572 31,388 -
Tax -5,769 -4,819 -6,375 -5,471 -4,958 -5,094 -3,371 43.12%
NP -40,915 -45,219 -43,095 -27,183 -11,551 3,478 28,017 -
-
NP to SH -42,374 -46,653 -44,020 -27,910 -12,007 3,013 27,775 -
-
Tax Rate - - - - - 59.43% 10.74% -
Total Cost 348,321 343,449 347,867 324,584 303,530 291,063 270,513 18.37%
-
Net Worth 23,122,935 170,482 191,626 203,566 207,800 212,054 232,310 2053.77%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 23,122,935 170,482 191,626 203,566 207,800 212,054 232,310 2053.77%
NOSH 617,105 621,972 624,189 623,291 621,785 615,362 624,827 -0.82%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin -13.31% -15.16% -14.14% -9.14% -3.96% 1.18% 9.38% -
ROE -0.18% -27.37% -22.97% -13.71% -5.78% 1.42% 11.96% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 49.81 47.95 48.83 47.71 46.96 47.86 47.78 2.81%
EPS -6.87 -7.50 -7.05 -4.48 -1.93 0.49 4.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 37.47 0.2741 0.307 0.3266 0.3342 0.3446 0.3718 2071.71%
Adjusted Per Share Value based on latest NOSH - 623,291
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 26.53 25.73 26.30 25.66 25.19 25.42 25.76 1.98%
EPS -3.66 -4.03 -3.80 -2.41 -1.04 0.26 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 19.9527 0.1471 0.1654 0.1757 0.1793 0.183 0.2005 2053.48%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.21 0.25 0.25 0.26 0.34 0.38 0.37 -
P/RPS 0.42 0.52 0.51 0.54 0.72 0.79 0.77 -33.26%
P/EPS -3.06 -3.33 -3.54 -5.81 -17.61 77.61 8.32 -
EY -32.70 -30.00 -28.21 -17.22 -5.68 1.29 12.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.91 0.81 0.80 1.02 1.10 1.00 -95.37%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 30/03/12 07/12/11 29/09/11 28/06/11 30/03/11 16/12/10 -
Price 0.20 0.23 0.25 0.20 0.28 0.37 0.37 -
P/RPS 0.40 0.48 0.51 0.42 0.60 0.77 0.77 -35.40%
P/EPS -2.91 -3.07 -3.54 -4.47 -14.50 75.57 8.32 -
EY -34.33 -32.61 -28.21 -22.39 -6.90 1.32 12.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.84 0.81 0.61 0.84 1.07 1.00 -95.37%

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