[JOHAN] QoQ Cumulative Quarter Result on 30-Apr-2010 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -76.49%
YoY- 32.29%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 294,962 217,058 142,690 68,664 315,675 234,203 157,142 51.99%
PBT 8,782 20,127 17,627 6,239 29,261 18,000 12,961 -22.80%
Tax -5,158 -1,242 -707 -204 -3,630 -1,501 -900 219.23%
NP 3,624 18,885 16,920 6,035 25,631 16,499 12,061 -55.04%
-
NP to SH 3,624 18,643 16,831 6,026 25,631 16,133 11,821 -54.43%
-
Tax Rate 58.73% 6.17% 4.01% 3.27% 12.41% 8.34% 6.94% -
Total Cost 291,338 198,173 125,770 62,629 290,044 217,704 145,081 58.96%
-
Net Worth 244,868 231,821 226,844 213,394 214,468 208,047 204,067 12.88%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 244,868 231,821 226,844 213,394 214,468 208,047 204,067 12.88%
NOSH 710,588 623,511 623,370 621,237 623,091 622,895 622,157 9.23%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 1.23% 8.70% 11.86% 8.79% 8.12% 7.04% 7.68% -
ROE 1.48% 8.04% 7.42% 2.82% 11.95% 7.75% 5.79% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 41.51 34.81 22.89 11.05 50.66 37.60 25.26 39.12%
EPS 0.51 2.99 2.70 0.97 4.03 2.59 1.90 -58.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3446 0.3718 0.3639 0.3435 0.3442 0.334 0.328 3.33%
Adjusted Per Share Value based on latest NOSH - 621,237
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 25.45 18.73 12.31 5.92 27.24 20.21 13.56 51.98%
EPS 0.31 1.61 1.45 0.52 2.21 1.39 1.02 -54.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2113 0.20 0.1957 0.1841 0.1851 0.1795 0.1761 12.87%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.38 0.37 0.40 0.37 0.28 0.30 0.31 -
P/RPS 0.92 1.06 1.75 3.35 0.55 0.80 1.23 -17.55%
P/EPS 74.51 12.37 14.81 38.14 6.81 11.58 16.32 174.44%
EY 1.34 8.08 6.75 2.62 14.69 8.63 6.13 -63.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.00 1.10 1.08 0.81 0.90 0.95 10.23%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 30/03/11 16/12/10 30/09/10 30/06/10 24/03/10 16/12/09 29/09/09 -
Price 0.37 0.37 0.34 0.38 0.31 0.31 0.29 -
P/RPS 0.89 1.06 1.49 3.44 0.61 0.82 1.15 -15.66%
P/EPS 72.55 12.37 12.59 39.18 7.54 11.97 15.26 181.93%
EY 1.38 8.08 7.94 2.55 13.27 8.35 6.55 -64.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.00 0.93 1.11 0.90 0.93 0.88 13.87%

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