[JOHAN] YoY Cumulative Quarter Result on 31-Jul-2007 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
18-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 126.55%
YoY- -72.75%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 142,690 157,142 290,919 214,805 278,139 261,040 937,199 -26.91%
PBT 17,627 12,961 10,690 2,752 13,454 5,530 -1,321 -
Tax -707 -900 -1,327 966 -589 -3,513 -2,108 -16.63%
NP 16,920 12,061 9,363 3,718 12,865 2,017 -3,429 -
-
NP to SH 16,831 11,821 9,104 3,405 12,496 3,136 -3,429 -
-
Tax Rate 4.01% 6.94% 12.41% -35.10% 4.38% 63.53% - -
Total Cost 125,770 145,081 281,556 211,087 265,274 259,023 940,628 -28.48%
-
Net Worth 226,844 204,067 210,763 179,783 149,342 173,491 197,653 2.32%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 226,844 204,067 210,763 179,783 149,342 173,491 197,653 2.32%
NOSH 623,370 622,157 623,561 619,090 507,967 505,806 511,791 3.34%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 11.86% 7.68% 3.22% 1.73% 4.63% 0.77% -0.37% -
ROE 7.42% 5.79% 4.32% 1.89% 8.37% 1.81% -1.73% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 22.89 25.26 46.65 34.70 54.76 51.61 183.12 -29.27%
EPS 2.70 1.90 1.46 0.55 2.46 0.62 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3639 0.328 0.338 0.2904 0.294 0.343 0.3862 -0.98%
Adjusted Per Share Value based on latest NOSH - 613,225
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 12.22 13.45 24.91 18.39 23.81 22.35 80.24 -26.91%
EPS 1.44 1.01 0.78 0.29 1.07 0.27 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1942 0.1747 0.1804 0.1539 0.1279 0.1485 0.1692 2.32%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.40 0.31 0.21 0.28 0.12 0.14 0.29 -
P/RPS 1.75 1.23 0.45 0.81 0.22 0.27 0.16 48.96%
P/EPS 14.81 16.32 14.38 50.91 4.88 22.58 -43.28 -
EY 6.75 6.13 6.95 1.96 20.50 4.43 -2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.95 0.62 0.96 0.41 0.41 0.75 6.58%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/09/10 29/09/09 04/09/08 18/09/07 26/09/06 21/09/05 24/09/04 -
Price 0.34 0.29 0.17 0.26 0.12 0.12 0.28 -
P/RPS 1.49 1.15 0.36 0.75 0.22 0.23 0.15 46.59%
P/EPS 12.59 15.26 11.64 47.27 4.88 19.35 -41.79 -
EY 7.94 6.55 8.59 2.12 20.50 5.17 -2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.88 0.50 0.90 0.41 0.35 0.73 4.11%

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