[JOHAN] YoY Quarter Result on 31-Jan-2007 [#4]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 155.72%
YoY- 102.44%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 81,472 131,859 130,838 111,518 140,776 436,479 391,099 -22.98%
PBT 11,261 10,773 11,431 2,257 -141,523 -14,600 783 55.88%
Tax -2,129 -2,008 922 748 25,926 4,453 2,921 -
NP 9,132 8,765 12,353 3,005 -115,597 -10,147 3,704 16.21%
-
NP to SH 9,132 8,399 11,996 2,906 -118,936 -10,147 3,704 16.21%
-
Tax Rate 18.91% 18.64% -8.07% -33.14% - - -373.05% -
Total Cost 72,340 123,094 118,485 108,513 256,373 446,626 387,395 -24.37%
-
Net Worth 214,580 206,553 193,636 174,587 139,855 187,184 143,100 6.97%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 214,580 206,553 193,636 174,587 139,855 187,184 143,100 6.97%
NOSH 623,419 622,148 622,625 619,545 508,936 509,899 375,000 8.83%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 11.21% 6.65% 9.44% 2.69% -82.11% -2.32% 0.95% -
ROE 4.26% 4.07% 6.20% 1.66% -85.04% -5.42% 2.59% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 13.07 21.19 21.01 18.00 27.66 85.60 104.29 -29.23%
EPS 1.44 1.35 1.93 0.47 -19.09 -1.99 0.99 6.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3442 0.332 0.311 0.2818 0.2748 0.3671 0.3816 -1.70%
Adjusted Per Share Value based on latest NOSH - 619,545
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 7.03 11.38 11.29 9.62 12.15 37.66 33.75 -22.98%
EPS 0.79 0.72 1.04 0.25 -10.26 -0.88 0.32 16.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1852 0.1782 0.1671 0.1507 0.1207 0.1615 0.1235 6.97%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.28 0.16 0.28 0.14 0.09 0.25 0.42 -
P/RPS 2.14 0.75 1.33 0.78 0.33 0.29 0.40 32.21%
P/EPS 19.11 11.85 14.53 29.85 -0.39 -12.56 42.52 -12.46%
EY 5.23 8.44 6.88 3.35 -259.66 -7.96 2.35 14.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.48 0.90 0.50 0.33 0.68 1.10 -4.96%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 24/03/10 30/03/09 26/03/08 30/03/07 03/04/06 31/03/05 31/03/04 -
Price 0.31 0.17 0.25 0.25 0.12 0.19 0.42 -
P/RPS 2.37 0.80 1.19 1.39 0.43 0.22 0.40 34.48%
P/EPS 21.16 12.59 12.98 53.30 -0.51 -9.55 42.52 -10.97%
EY 4.73 7.94 7.71 1.88 -194.75 -10.47 2.35 12.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.51 0.80 0.89 0.44 0.52 1.10 -3.28%

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