[JOHAN] YoY Quarter Result on 31-Oct-2009 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -40.66%
YoY- -21.71%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 72,800 81,739 74,368 77,061 147,794 120,360 132,457 -9.48%
PBT -6,359 -12,508 2,500 5,039 6,922 4,538 -4,495 5.94%
Tax -483 -1,439 -535 -601 -1,337 78 -624 -4.17%
NP -6,842 -13,947 1,965 4,438 5,585 4,616 -5,119 4.94%
-
NP to SH -7,089 -14,298 1,812 4,312 5,508 4,472 -5,215 5.24%
-
Tax Rate - - 21.40% 11.93% 19.32% -1.72% - -
Total Cost 79,642 95,686 72,403 72,623 142,209 115,744 137,576 -8.70%
-
Net Worth 217,395 191,626 232,310 208,725 204,709 186,954 178,179 3.36%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 217,395 191,626 232,310 208,725 204,709 186,954 178,179 3.36%
NOSH 621,842 624,189 624,827 624,927 626,022 621,111 620,833 0.02%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin -9.40% -17.06% 2.64% 5.76% 3.78% 3.84% -3.86% -
ROE -3.26% -7.46% 0.78% 2.07% 2.69% 2.39% -2.93% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 11.71 13.10 11.90 12.33 23.61 19.38 21.34 -9.51%
EPS -1.11 -2.30 0.29 0.69 0.88 0.72 -0.84 4.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3496 0.307 0.3718 0.334 0.327 0.301 0.287 3.34%
Adjusted Per Share Value based on latest NOSH - 624,927
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 6.28 7.05 6.42 6.65 12.75 10.39 11.43 -9.49%
EPS -0.61 -1.23 0.16 0.37 0.48 0.39 -0.45 5.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1876 0.1654 0.2005 0.1801 0.1766 0.1613 0.1538 3.36%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.19 0.25 0.37 0.30 0.12 0.28 0.12 -
P/RPS 1.62 1.91 3.11 2.43 0.51 1.44 0.56 19.34%
P/EPS -16.67 -10.91 127.59 43.48 13.64 38.89 -14.29 2.59%
EY -6.00 -9.16 0.78 2.30 7.33 2.57 -7.00 -2.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.81 1.00 0.90 0.37 0.93 0.42 4.27%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 13/12/12 07/12/11 16/12/10 16/12/09 15/12/08 12/12/07 18/12/06 -
Price 0.17 0.25 0.37 0.31 0.14 0.26 0.13 -
P/RPS 1.45 1.91 3.11 2.51 0.59 1.34 0.61 15.50%
P/EPS -14.91 -10.91 127.59 44.93 15.91 36.11 -15.48 -0.62%
EY -6.71 -9.16 0.78 2.23 6.28 2.77 -6.46 0.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.81 1.00 0.93 0.43 0.86 0.45 1.42%

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