[JOHAN] YoY Cumulative Quarter Result on 31-Jul-2005 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
21-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 179.75%
YoY- 191.46%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 290,919 214,805 278,139 261,040 937,199 833,873 761,974 -14.81%
PBT 10,690 2,752 13,454 5,530 -1,321 -17,796 -4,880 -
Tax -1,327 966 -589 -3,513 -2,108 -1,406 4,880 -
NP 9,363 3,718 12,865 2,017 -3,429 -19,202 0 -
-
NP to SH 9,104 3,405 12,496 3,136 -3,429 -19,202 -10,224 -
-
Tax Rate 12.41% -35.10% 4.38% 63.53% - - - -
Total Cost 281,556 211,087 265,274 259,023 940,628 853,075 761,974 -15.27%
-
Net Worth 210,763 179,783 149,342 173,491 197,653 207,789 61,963 22.61%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 210,763 179,783 149,342 173,491 197,653 207,789 61,963 22.61%
NOSH 623,561 619,090 507,967 505,806 511,791 309,210 309,818 12.35%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 3.22% 1.73% 4.63% 0.77% -0.37% -2.30% 0.00% -
ROE 4.32% 1.89% 8.37% 1.81% -1.73% -9.24% -16.50% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 46.65 34.70 54.76 51.61 183.12 269.68 245.94 -24.18%
EPS 1.46 0.55 2.46 0.62 -0.67 -6.21 -3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.338 0.2904 0.294 0.343 0.3862 0.672 0.20 9.13%
Adjusted Per Share Value based on latest NOSH - 503,749
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 24.91 18.39 23.81 22.35 80.24 71.39 65.24 -14.81%
EPS 0.78 0.29 1.07 0.27 -0.29 -1.64 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1804 0.1539 0.1279 0.1485 0.1692 0.1779 0.053 22.62%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.21 0.28 0.12 0.14 0.29 0.31 0.31 -
P/RPS 0.45 0.81 0.22 0.27 0.16 0.11 0.13 22.96%
P/EPS 14.38 50.91 4.88 22.58 -43.28 -4.99 -9.39 -
EY 6.95 1.96 20.50 4.43 -2.31 -20.03 -10.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.96 0.41 0.41 0.75 0.46 1.55 -14.15%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 04/09/08 18/09/07 26/09/06 21/09/05 24/09/04 29/09/03 25/09/02 -
Price 0.17 0.26 0.12 0.12 0.28 0.37 0.28 -
P/RPS 0.36 0.75 0.22 0.23 0.15 0.14 0.11 21.82%
P/EPS 11.64 47.27 4.88 19.35 -41.79 -5.96 -8.48 -
EY 8.59 2.12 20.50 5.17 -2.39 -16.78 -11.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.90 0.41 0.35 0.73 0.55 1.40 -15.75%

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