[JOHAN] YoY TTM Result on 31-Oct-2005 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
15-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -115.22%
YoY- -3381.7%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 569,551 446,683 551,372 545,879 1,770,898 1,549,249 1,450,306 -14.41%
PBT 29,043 9,546 -132,564 -9,950 4,743 -7,659 -66,119 -
Tax -1,742 1,792 24,713 -2,601 -4,344 -7,867 -14,034 -29.34%
NP 27,301 11,338 -107,851 -12,551 399 -15,526 -80,153 -
-
NP to SH 26,608 10,782 -111,655 -13,094 399 -15,526 -80,153 -
-
Tax Rate 6.00% -18.77% - - 91.59% - - -
Total Cost 542,250 435,345 659,223 558,430 1,770,499 1,564,775 1,530,459 -15.86%
-
Net Worth 204,709 186,954 178,179 169,344 243,473 127,315 52,501 25.43%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 204,709 186,954 178,179 169,344 243,473 127,315 52,501 25.43%
NOSH 626,022 621,111 620,833 510,074 620,000 331,464 308,833 12.48%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 4.79% 2.54% -19.56% -2.30% 0.02% -1.00% -5.53% -
ROE 13.00% 5.77% -62.66% -7.73% 0.16% -12.19% -152.67% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 90.98 71.92 88.81 107.02 285.63 467.40 469.61 -23.91%
EPS 4.25 1.74 -17.98 -2.57 0.06 -4.68 -25.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.327 0.301 0.287 0.332 0.3927 0.3841 0.17 11.50%
Adjusted Per Share Value based on latest NOSH - 510,074
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 48.76 38.24 47.21 46.74 151.61 132.64 124.17 -14.41%
EPS 2.28 0.92 -9.56 -1.12 0.03 -1.33 -6.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1753 0.1601 0.1525 0.145 0.2084 0.109 0.0449 25.45%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.12 0.28 0.12 0.10 0.28 0.48 0.29 -
P/RPS 0.13 0.39 0.14 0.09 0.10 0.10 0.06 13.74%
P/EPS 2.82 16.13 -0.67 -3.90 435.09 -10.25 -1.12 -
EY 35.42 6.20 -149.87 -25.67 0.23 -9.76 -89.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.93 0.42 0.30 0.71 1.25 1.71 -22.49%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 15/12/08 12/12/07 18/12/06 15/12/05 13/12/04 30/12/03 20/12/02 -
Price 0.14 0.26 0.13 0.09 0.24 0.44 0.27 -
P/RPS 0.15 0.36 0.15 0.08 0.08 0.09 0.06 16.48%
P/EPS 3.29 14.98 -0.72 -3.51 372.93 -9.39 -1.04 -
EY 30.36 6.68 -138.34 -28.52 0.27 -10.65 -96.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.86 0.45 0.27 0.61 1.15 1.59 -19.56%

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