[JOHAN] YoY TTM 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- 32.38%
YoY- -125.31%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 542,117 458,780 557,700 849,694 1,729,719 1,543,227 1,461,942 -15.22%
PBT 26,659 513 -134,276 1,538 24,636 -40,110 -62,714 -
Tax -327 1,090 24,378 -6,799 -595 -7,922 -14,621 -46.88%
NP 26,332 1,603 -109,898 -5,261 24,041 -48,032 -77,335 -
-
NP to SH 25,572 1,095 -113,326 -6,084 24,041 -48,032 -77,335 -
-
Tax Rate 1.23% -212.48% - 442.07% 2.42% - - -
Total Cost 515,785 457,177 667,598 854,955 1,705,678 1,591,259 1,539,277 -16.64%
-
Net Worth 211,079 178,080 0 172,786 192,885 208,152 61,982 22.63%
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 211,079 178,080 0 172,786 192,885 208,152 61,982 22.63%
NOSH 624,494 613,225 502,333 503,749 499,444 309,751 309,911 12.37%
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 4.86% 0.35% -19.71% -0.62% 1.39% -3.11% -5.29% -
ROE 12.11% 0.61% 0.00% -3.52% 12.46% -23.08% -124.77% -
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 86.81 74.81 111.02 168.67 346.33 498.22 471.73 -24.56%
EPS 4.09 0.18 -22.56 -1.21 4.81 -15.51 -24.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.338 0.2904 0.00 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 46.41 39.28 47.75 72.75 148.09 132.12 125.16 -15.22%
EPS 2.19 0.09 -9.70 -0.52 2.06 -4.11 -6.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1807 0.1525 0.00 0.1479 0.1651 0.1782 0.0531 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 0.24 0.37 0.11 0.08 0.08 0.06 0.07 22.77%
P/EPS 5.13 156.81 -0.53 -11.59 6.02 -2.00 -1.24 -
EY 19.50 0.64 -188.00 -8.63 16.60 -50.02 -80.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.96 0.00 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 0.20 0.35 0.11 0.07 0.08 0.07 0.06 22.19%
P/EPS 4.15 145.61 -0.53 -9.94 5.82 -2.39 -1.12 -
EY 24.09 0.69 -188.00 -10.06 17.19 -41.91 -89.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.90 0.00 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