[JOHAN] QoQ Annualized Quarter Result on 31-Jul-2010 [#2]

Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 39.65%
YoY- 42.38%
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 264,408 294,962 289,410 285,380 274,656 315,675 312,270 -10.52%
PBT -35,704 8,782 26,836 35,254 24,956 29,261 24,000 -
Tax -272 -5,158 -1,656 -1,414 -816 -3,630 -2,001 -73.65%
NP -35,976 3,624 25,180 33,840 24,140 25,631 21,998 -
-
NP to SH -35,976 3,624 24,857 33,662 24,104 25,631 21,510 -
-
Tax Rate - 58.73% 6.17% 4.01% 3.27% 12.41% 8.34% -
Total Cost 300,384 291,338 264,230 251,540 250,516 290,044 290,272 2.31%
-
Net Worth 207,800 244,868 231,821 226,844 213,394 214,468 208,047 -0.07%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 207,800 244,868 231,821 226,844 213,394 214,468 208,047 -0.07%
NOSH 621,785 710,588 623,511 623,370 621,237 623,091 622,895 -0.11%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin -13.61% 1.23% 8.70% 11.86% 8.79% 8.12% 7.04% -
ROE -17.31% 1.48% 10.72% 14.84% 11.30% 11.95% 10.34% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 42.52 41.51 46.42 45.78 44.21 50.66 50.13 -10.42%
EPS -5.72 0.51 3.99 5.40 3.88 4.03 3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3342 0.3446 0.3718 0.3639 0.3435 0.3442 0.334 0.04%
Adjusted Per Share Value based on latest NOSH - 624,566
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 22.64 25.25 24.78 24.43 23.51 27.03 26.73 -10.50%
EPS -3.08 0.31 2.13 2.88 2.06 2.19 1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1779 0.2096 0.1985 0.1942 0.1827 0.1836 0.1781 -0.07%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.34 0.38 0.37 0.40 0.37 0.28 0.30 -
P/RPS 0.80 0.92 0.80 0.87 0.84 0.55 0.60 21.20%
P/EPS -5.88 74.51 9.28 7.41 9.54 6.81 8.69 -
EY -17.02 1.34 10.77 13.50 10.49 14.69 11.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.10 1.00 1.10 1.08 0.81 0.90 8.72%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 28/06/11 30/03/11 16/12/10 30/09/10 30/06/10 24/03/10 16/12/09 -
Price 0.28 0.37 0.37 0.34 0.38 0.31 0.31 -
P/RPS 0.66 0.89 0.80 0.74 0.86 0.61 0.62 4.26%
P/EPS -4.84 72.55 9.28 6.30 9.79 7.54 8.98 -
EY -20.66 1.38 10.77 15.88 10.21 13.27 11.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.07 1.00 0.93 1.11 0.90 0.93 -6.57%

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