[JOHAN] YoY Cumulative Quarter Result on 31-Jul-2006 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
26-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 13.71%
YoY- 298.47%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 157,142 290,919 214,805 278,139 261,040 937,199 833,873 -24.26%
PBT 12,961 10,690 2,752 13,454 5,530 -1,321 -17,796 -
Tax -900 -1,327 966 -589 -3,513 -2,108 -1,406 -7.15%
NP 12,061 9,363 3,718 12,865 2,017 -3,429 -19,202 -
-
NP to SH 11,821 9,104 3,405 12,496 3,136 -3,429 -19,202 -
-
Tax Rate 6.94% 12.41% -35.10% 4.38% 63.53% - - -
Total Cost 145,081 281,556 211,087 265,274 259,023 940,628 853,075 -25.54%
-
Net Worth 204,067 210,763 179,783 149,342 173,491 197,653 207,789 -0.30%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 204,067 210,763 179,783 149,342 173,491 197,653 207,789 -0.30%
NOSH 622,157 623,561 619,090 507,967 505,806 511,791 309,210 12.34%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 7.68% 3.22% 1.73% 4.63% 0.77% -0.37% -2.30% -
ROE 5.79% 4.32% 1.89% 8.37% 1.81% -1.73% -9.24% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 25.26 46.65 34.70 54.76 51.61 183.12 269.68 -32.58%
EPS 1.90 1.46 0.55 2.46 0.62 -0.67 -6.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.328 0.338 0.2904 0.294 0.343 0.3862 0.672 -11.25%
Adjusted Per Share Value based on latest NOSH - 502,333
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 13.45 24.91 18.39 23.81 22.35 80.24 71.39 -24.26%
EPS 1.01 0.78 0.29 1.07 0.27 -0.29 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1747 0.1804 0.1539 0.1279 0.1485 0.1692 0.1779 -0.30%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.31 0.21 0.28 0.12 0.14 0.29 0.31 -
P/RPS 1.23 0.45 0.81 0.22 0.27 0.16 0.11 49.48%
P/EPS 16.32 14.38 50.91 4.88 22.58 -43.28 -4.99 -
EY 6.13 6.95 1.96 20.50 4.43 -2.31 -20.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.62 0.96 0.41 0.41 0.75 0.46 12.83%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 29/09/09 04/09/08 18/09/07 26/09/06 21/09/05 24/09/04 29/09/03 -
Price 0.29 0.17 0.26 0.12 0.12 0.28 0.37 -
P/RPS 1.15 0.36 0.75 0.22 0.23 0.15 0.14 42.00%
P/EPS 15.26 11.64 47.27 4.88 19.35 -41.79 -5.96 -
EY 6.55 8.59 2.12 20.50 5.17 -2.39 -16.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.50 0.90 0.41 0.35 0.73 0.55 8.14%

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