[JOHAN] YoY TTM 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- 56.21%
YoY- 100.97%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 301,223 435,159 542,117 458,780 557,700 849,694 1,729,719 -25.26%
PBT 33,927 30,476 26,659 513 -134,276 1,538 24,636 5.47%
Tax -3,437 -4,053 -327 1,090 24,378 -6,799 -595 33.93%
NP 30,490 26,423 26,332 1,603 -109,898 -5,261 24,041 4.03%
-
NP to SH 30,275 25,780 25,572 1,095 -113,326 -6,084 24,041 3.91%
-
Tax Rate 10.13% 13.30% 1.23% -212.48% - 442.07% 2.42% -
Total Cost 270,733 408,736 515,785 457,177 667,598 854,955 1,705,678 -26.40%
-
Net Worth 227,279 203,696 211,079 178,080 0 172,786 192,885 2.77%
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 227,279 203,696 211,079 178,080 0 172,786 192,885 2.77%
NOSH 624,566 621,025 624,494 613,225 502,333 503,749 499,444 3.79%
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 10.12% 6.07% 4.86% 0.35% -19.71% -0.62% 1.39% -
ROE 13.32% 12.66% 12.11% 0.61% 0.00% -3.52% 12.46% -
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 48.23 70.07 86.81 74.81 111.02 168.67 346.33 -27.99%
EPS 4.85 4.15 4.09 0.18 -22.56 -1.21 4.81 0.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3639 0.328 0.338 0.2904 0.00 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 25.99 37.55 46.78 39.59 48.12 73.32 149.26 -25.26%
EPS 2.61 2.22 2.21 0.09 -9.78 -0.52 2.07 3.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1961 0.1758 0.1821 0.1537 0.00 0.1491 0.1664 2.77%
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 0.83 0.44 0.24 0.37 0.11 0.08 0.08 47.65%
P/EPS 8.25 7.47 5.13 156.81 -0.53 -11.59 6.02 5.38%
EY 12.12 13.39 19.50 0.64 -188.00 -8.63 16.60 -5.10%
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 0.00 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 0.70 0.41 0.20 0.35 0.11 0.07 0.08 43.52%
P/EPS 7.01 6.99 4.15 145.61 -0.53 -9.94 5.82 3.14%
EY 14.26 14.31 24.09 0.69 -188.00 -10.06 17.19 -3.06%
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 0.00 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