[JOHAN] QoQ Cumulative Quarter Result on 31-Jul-2009 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 159.52%
YoY- 29.84%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 68,664 315,675 234,203 157,142 78,100 570,572 438,713 -71.05%
PBT 6,239 29,261 18,000 12,961 5,142 28,385 17,612 -50.02%
Tax -204 -3,630 -1,501 -900 -535 -4,672 -2,664 -82.05%
NP 6,035 25,631 16,499 12,061 4,607 23,713 14,948 -45.46%
-
NP to SH 6,026 25,631 16,133 11,821 4,555 23,011 14,612 -44.68%
-
Tax Rate 3.27% 12.41% 8.34% 6.94% 10.40% 16.46% 15.13% -
Total Cost 62,629 290,044 217,704 145,081 73,493 546,859 423,765 -72.14%
-
Net Worth 213,394 214,468 208,047 204,067 213,398 207,036 203,324 3.28%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 213,394 214,468 208,047 204,067 213,398 207,036 203,324 3.28%
NOSH 621,237 623,091 622,895 622,157 623,972 623,604 621,787 -0.05%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 8.79% 8.12% 7.04% 7.68% 5.90% 4.16% 3.41% -
ROE 2.82% 11.95% 7.75% 5.79% 2.13% 11.11% 7.19% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 11.05 50.66 37.60 25.26 12.52 91.50 70.56 -71.04%
EPS 0.97 4.03 2.59 1.90 0.73 3.69 2.35 -44.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3435 0.3442 0.334 0.328 0.342 0.332 0.327 3.34%
Adjusted Per Share Value based on latest NOSH - 621,025
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 5.88 27.03 20.05 13.45 6.69 48.85 37.56 -71.05%
EPS 0.52 2.19 1.38 1.01 0.39 1.97 1.25 -44.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1827 0.1836 0.1781 0.1747 0.1827 0.1773 0.1741 3.27%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.37 0.28 0.30 0.31 0.28 0.16 0.12 -
P/RPS 3.35 0.55 0.80 1.23 2.24 0.17 0.17 633.55%
P/EPS 38.14 6.81 11.58 16.32 38.36 4.34 5.11 283.32%
EY 2.62 14.69 8.63 6.13 2.61 23.06 19.58 -73.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.81 0.90 0.95 0.82 0.48 0.37 104.64%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 24/03/10 16/12/09 29/09/09 29/06/09 30/03/09 15/12/08 -
Price 0.38 0.31 0.31 0.29 0.29 0.17 0.14 -
P/RPS 3.44 0.61 0.82 1.15 2.32 0.19 0.20 569.80%
P/EPS 39.18 7.54 11.97 15.26 39.73 4.61 5.96 252.13%
EY 2.55 13.27 8.35 6.55 2.52 21.71 16.79 -71.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.90 0.93 0.88 0.85 0.51 0.43 88.50%

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