[JOHAN] QoQ TTM Result on 31-Oct-2005 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
15-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -115.22%
YoY- -3381.7%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 557,700 560,175 540,601 545,879 849,694 1,165,379 1,525,853 -48.97%
PBT -134,276 -134,029 -142,200 -9,950 1,538 -678 -5,313 766.31%
Tax 24,378 25,264 23,396 -2,601 -6,799 -8,320 -7,336 -
NP -109,898 -108,765 -118,804 -12,551 -5,261 -8,998 -12,649 324.30%
-
NP to SH -113,326 -112,818 -122,686 -13,094 -6,084 -8,998 -12,649 333.10%
-
Tax Rate - - - - 442.07% - - -
Total Cost 667,598 668,940 659,405 558,430 854,955 1,174,377 1,538,502 -42.77%
-
Net Worth 0 0 139,855 169,344 172,786 191,283 187,184 -
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 0 0 139,855 169,344 172,786 191,283 187,184 -
NOSH 502,333 508,749 508,936 510,074 503,749 509,545 509,899 -0.99%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin -19.71% -19.42% -21.98% -2.30% -0.62% -0.77% -0.83% -
ROE 0.00% 0.00% -87.72% -7.73% -3.52% -4.70% -6.76% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 111.02 110.11 106.22 107.02 168.67 228.71 299.25 -48.46%
EPS -22.56 -22.18 -24.11 -2.57 -1.21 -1.77 -2.48 337.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.2748 0.332 0.343 0.3754 0.3671 -
Adjusted Per Share Value based on latest NOSH - 510,074
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 47.75 47.96 46.28 46.74 72.75 99.77 130.63 -48.97%
EPS -9.70 -9.66 -10.50 -1.12 -0.52 -0.77 -1.08 333.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.1197 0.145 0.1479 0.1638 0.1603 -
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.12 0.12 0.09 0.10 0.14 0.19 0.25 -
P/RPS 0.11 0.11 0.08 0.09 0.08 0.08 0.08 23.72%
P/EPS -0.53 -0.54 -0.37 -3.90 -11.59 -10.76 -10.08 -86.04%
EY -188.00 -184.80 -267.85 -25.67 -8.63 -9.29 -9.92 614.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.33 0.30 0.41 0.51 0.68 -
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 26/09/06 30/06/06 03/04/06 15/12/05 21/09/05 01/07/05 31/03/05 -
Price 0.12 0.12 0.12 0.09 0.12 0.13 0.19 -
P/RPS 0.11 0.11 0.11 0.08 0.07 0.06 0.06 49.96%
P/EPS -0.53 -0.54 -0.50 -3.51 -9.94 -7.36 -7.66 -83.22%
EY -188.00 -184.80 -200.89 -28.52 -10.06 -13.58 -13.06 494.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.44 0.27 0.35 0.35 0.52 -

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