[JOHAN] QoQ Cumulative Quarter Result on 30-Apr-2007 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -85.25%
YoY- -86.32%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 466,003 335,165 214,805 102,164 522,114 410,596 278,139 40.93%
PBT 18,721 7,290 2,752 1,689 11,216 8,959 13,454 24.56%
Tax 1,966 1,044 966 -129 -463 -1,212 -589 -
NP 20,687 8,334 3,718 1,560 10,753 7,747 12,865 37.13%
-
NP to SH 19,873 7,877 3,405 1,503 10,189 7,282 12,496 36.13%
-
Tax Rate -10.50% -14.32% -35.10% 7.64% 4.13% 13.53% 4.38% -
Total Cost 445,316 326,831 211,087 100,604 511,361 402,849 265,274 41.11%
-
Net Worth 193,951 188,172 179,783 176,602 175,171 178,626 149,342 18.97%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 193,951 188,172 179,783 176,602 175,171 178,626 149,342 18.97%
NOSH 623,639 625,158 619,090 626,250 621,614 622,393 507,967 14.61%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 4.44% 2.49% 1.73% 1.53% 2.06% 1.89% 4.63% -
ROE 10.25% 4.19% 1.89% 0.85% 5.82% 4.08% 8.37% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 74.72 53.61 34.70 16.31 83.99 65.97 54.76 22.95%
EPS 3.19 1.26 0.55 0.24 1.64 1.17 2.46 18.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.311 0.301 0.2904 0.282 0.2818 0.287 0.294 3.80%
Adjusted Per Share Value based on latest NOSH - 626,250
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 40.21 28.92 18.54 8.82 45.05 35.43 24.00 40.93%
EPS 1.71 0.68 0.29 0.13 0.88 0.63 1.08 35.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1674 0.1624 0.1551 0.1524 0.1512 0.1541 0.1289 18.97%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.28 0.28 0.28 0.26 0.14 0.12 0.12 -
P/RPS 0.37 0.52 0.81 1.59 0.17 0.18 0.22 41.28%
P/EPS 8.79 22.22 50.91 108.33 8.54 10.26 4.88 47.88%
EY 11.38 4.50 1.96 0.92 11.71 9.75 20.50 -32.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.93 0.96 0.92 0.50 0.42 0.41 68.66%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 12/12/07 18/09/07 28/06/07 30/03/07 18/12/06 26/09/06 -
Price 0.25 0.26 0.26 0.31 0.25 0.13 0.12 -
P/RPS 0.33 0.48 0.75 1.90 0.30 0.20 0.22 30.94%
P/EPS 7.85 20.63 47.27 129.17 15.25 11.11 4.88 37.16%
EY 12.75 4.85 2.12 0.77 6.56 9.00 20.50 -27.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.86 0.90 1.10 0.89 0.45 0.41 55.95%

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