[JOHAN] QoQ TTM Result on 31-Oct-2006 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
18-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 1.47%
YoY- -752.72%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 458,780 480,227 522,114 551,372 557,700 560,175 540,601 -10.39%
PBT 513 1,532 11,216 -132,564 -134,276 -134,029 -142,200 -
Tax 1,090 -381 -465 24,713 24,378 25,264 23,396 -87.12%
NP 1,603 1,151 10,751 -107,851 -109,898 -108,765 -118,804 -
-
NP to SH 1,095 701 10,187 -111,655 -113,326 -112,818 -122,686 -
-
Tax Rate -212.48% 24.87% 4.15% - - - - -
Total Cost 457,177 479,076 511,363 659,223 667,598 668,940 659,405 -21.71%
-
Net Worth 178,080 176,602 174,587 178,179 0 0 139,855 17.53%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 178,080 176,602 174,587 178,179 0 0 139,855 17.53%
NOSH 613,225 626,250 619,545 620,833 502,333 508,749 508,936 13.27%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 0.35% 0.24% 2.06% -19.56% -19.71% -19.42% -21.98% -
ROE 0.61% 0.40% 5.83% -62.66% 0.00% 0.00% -87.72% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 74.81 76.68 84.27 88.81 111.02 110.11 106.22 -20.89%
EPS 0.18 0.11 1.64 -17.98 -22.56 -22.18 -24.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2904 0.282 0.2818 0.287 0.00 0.00 0.2748 3.76%
Adjusted Per Share Value based on latest NOSH - 620,833
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 39.59 41.44 45.05 47.58 48.12 48.34 46.65 -10.38%
EPS 0.09 0.06 0.88 -9.63 -9.78 -9.74 -10.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1537 0.1524 0.1507 0.1538 0.00 0.00 0.1207 17.53%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.28 0.26 0.14 0.12 0.12 0.12 0.09 -
P/RPS 0.37 0.34 0.17 0.14 0.11 0.11 0.08 178.37%
P/EPS 156.81 232.28 8.51 -0.67 -0.53 -0.54 -0.37 -
EY 0.64 0.43 11.74 -149.87 -188.00 -184.80 -267.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.92 0.50 0.42 0.00 0.00 0.33 104.18%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 18/09/07 28/06/07 30/03/07 18/12/06 26/09/06 30/06/06 03/04/06 -
Price 0.26 0.31 0.25 0.13 0.12 0.12 0.12 -
P/RPS 0.35 0.40 0.30 0.15 0.11 0.11 0.11 116.78%
P/EPS 145.61 276.94 15.20 -0.72 -0.53 -0.54 -0.50 -
EY 0.69 0.36 6.58 -138.34 -188.00 -184.80 -200.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.10 0.89 0.45 0.00 0.00 0.44 61.34%

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