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

Stock
[JOHAN] JOHAN HOLDINGS BHD
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%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 277,660 288,972 291,100 285,380 314,284 581,838 429,610 -7.01%
PBT -11,070 -26,804 -25,314 35,254 25,922 21,380 5,504 -
Tax -14,742 -3,214 -2,168 -1,414 -1,800 -2,654 1,932 -
NP -25,812 -30,018 -27,482 33,840 24,122 18,726 7,436 -
-
NP to SH -26,114 -29,016 -27,954 33,662 23,642 18,208 6,810 -
-
Tax Rate - - - 4.01% 6.94% 12.41% -35.10% -
Total Cost 303,472 318,990 318,582 251,540 290,162 563,112 422,174 -5.34%
-
Net Worth 226,747 227,022 203,252 226,844 204,067 210,763 179,783 3.94%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 226,747 227,022 203,252 226,844 204,067 210,763 179,783 3.94%
NOSH 673,041 622,660 622,328 623,370 622,157 623,561 619,090 1.40%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin -9.30% -10.39% -9.44% 11.86% 7.68% 3.22% 1.73% -
ROE -11.52% -12.78% -13.75% 14.84% 11.59% 8.64% 3.79% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 41.25 46.41 46.78 45.78 50.52 93.31 69.39 -8.29%
EPS -4.14 -4.84 -4.48 5.40 3.80 2.92 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3369 0.3646 0.3266 0.3639 0.328 0.338 0.2904 2.50%
Adjusted Per Share Value based on latest NOSH - 624,566
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 23.96 24.94 25.12 24.63 27.12 50.21 37.07 -7.00%
EPS -2.25 -2.50 -2.41 2.90 2.04 1.57 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1957 0.1959 0.1754 0.1957 0.1761 0.1819 0.1551 3.94%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.18 0.20 0.26 0.40 0.31 0.21 0.28 -
P/RPS 0.44 0.43 0.56 0.87 0.61 0.23 0.40 1.59%
P/EPS -4.64 -4.29 -5.79 7.41 8.16 7.19 25.45 -
EY -21.56 -23.30 -17.28 13.50 12.26 13.90 3.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.80 1.10 0.95 0.62 0.96 -9.41%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 26/09/13 20/09/12 29/09/11 30/09/10 29/09/09 04/09/08 18/09/07 -
Price 0.175 0.19 0.20 0.34 0.29 0.17 0.26 -
P/RPS 0.42 0.41 0.43 0.74 0.57 0.18 0.37 2.13%
P/EPS -4.51 -4.08 -4.45 6.30 7.63 5.82 23.64 -
EY -22.17 -24.53 -22.46 15.88 13.10 17.18 4.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.61 0.93 0.88 0.50 0.90 -8.72%

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