[JOHAN] YoY 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
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 144,486 145,550 142,690 157,142 290,919 214,805 278,139 -10.33%
PBT -13,402 -12,657 17,627 12,961 10,690 2,752 13,454 -
Tax -1,607 -1,084 -707 -900 -1,327 966 -589 18.19%
NP -15,009 -13,741 16,920 12,061 9,363 3,718 12,865 -
-
NP to SH -14,508 -13,977 16,831 11,821 9,104 3,405 12,496 -
-
Tax Rate - - 4.01% 6.94% 12.41% -35.10% 4.38% -
Total Cost 159,495 159,291 125,770 145,081 281,556 211,087 265,274 -8.12%
-
Net Worth 227,022 203,252 226,844 204,067 210,763 179,783 149,342 7.22%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 227,022 203,252 226,844 204,067 210,763 179,783 149,342 7.22%
NOSH 622,660 622,328 623,370 622,157 623,561 619,090 507,967 3.44%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin -10.39% -9.44% 11.86% 7.68% 3.22% 1.73% 4.63% -
ROE -6.39% -6.88% 7.42% 5.79% 4.32% 1.89% 8.37% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 23.20 23.39 22.89 25.26 46.65 34.70 54.76 -13.32%
EPS -2.42 -2.24 2.70 1.90 1.46 0.55 2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3646 0.3266 0.3639 0.328 0.338 0.2904 0.294 3.64%
Adjusted Per Share Value based on latest NOSH - 621,025
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 12.47 12.56 12.31 13.56 25.10 18.54 24.00 -10.32%
EPS -1.25 -1.21 1.45 1.02 0.79 0.29 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1959 0.1754 0.1957 0.1761 0.1819 0.1551 0.1289 7.21%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.20 0.26 0.40 0.31 0.21 0.28 0.12 -
P/RPS 0.86 1.11 1.75 1.23 0.45 0.81 0.22 25.48%
P/EPS -8.58 -11.58 14.81 16.32 14.38 50.91 4.88 -
EY -11.65 -8.64 6.75 6.13 6.95 1.96 20.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.80 1.10 0.95 0.62 0.96 0.41 5.01%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 20/09/12 29/09/11 30/09/10 29/09/09 04/09/08 18/09/07 26/09/06 -
Price 0.19 0.20 0.34 0.29 0.17 0.26 0.12 -
P/RPS 0.82 0.86 1.49 1.15 0.36 0.75 0.22 24.49%
P/EPS -8.15 -8.91 12.59 15.26 11.64 47.27 4.88 -
EY -12.26 -11.23 7.94 6.55 8.59 2.12 20.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.93 0.88 0.50 0.90 0.41 4.03%

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