[JOHAN] YoY Annualized 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- -41.0%
YoY- -86.32%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 274,656 312,400 547,780 408,656 576,204 497,908 1,939,804 -27.79%
PBT 24,956 20,568 17,072 6,756 45,492 12,808 -5,732 -
Tax -816 -2,140 -2,532 -516 -852 -8,324 -4,388 -24.43%
NP 24,140 18,428 14,540 6,240 44,640 4,484 -10,120 -
-
NP to SH 24,104 18,220 14,184 6,012 43,956 4,484 -10,120 -
-
Tax Rate 3.27% 10.40% 14.83% 7.64% 1.87% 64.99% - -
Total Cost 250,516 293,972 533,240 402,416 531,564 493,424 1,949,924 -28.95%
-
Net Worth 213,394 213,398 197,829 176,602 0 191,283 195,265 1.49%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 213,394 213,398 197,829 176,602 0 191,283 195,265 1.49%
NOSH 621,237 623,972 622,105 626,250 508,749 509,545 506,000 3.47%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 8.79% 5.90% 2.65% 1.53% 7.75% 0.90% -0.52% -
ROE 11.30% 8.54% 7.17% 3.40% 0.00% 2.34% -5.18% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 44.21 50.07 88.05 65.25 113.26 97.72 383.36 -30.22%
EPS 3.88 2.92 2.28 0.96 7.04 0.88 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3435 0.342 0.318 0.282 0.00 0.3754 0.3859 -1.92%
Adjusted Per Share Value based on latest NOSH - 626,250
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 23.51 26.75 46.90 34.99 49.33 42.63 166.08 -27.79%
EPS 2.06 1.56 1.21 0.51 3.76 0.38 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1827 0.1827 0.1694 0.1512 0.00 0.1638 0.1672 1.48%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.37 0.28 0.26 0.26 0.12 0.19 0.38 -
P/RPS 0.84 0.56 0.30 0.40 0.11 0.19 0.10 42.55%
P/EPS 9.54 9.59 11.40 27.08 1.39 21.59 -19.00 -
EY 10.49 10.43 8.77 3.69 72.00 4.63 -5.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.82 0.82 0.92 0.00 0.51 0.98 1.63%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/06/10 29/06/09 30/06/08 28/06/07 30/06/06 01/07/05 30/06/04 -
Price 0.38 0.29 0.20 0.31 0.12 0.13 0.32 -
P/RPS 0.86 0.58 0.23 0.48 0.11 0.13 0.08 48.53%
P/EPS 9.79 9.93 8.77 32.29 1.39 14.77 -16.00 -
EY 10.21 10.07 11.40 3.10 72.00 6.77 -6.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.85 0.63 1.10 0.00 0.35 0.83 4.96%

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