[JOHAN] YoY Cumulative Quarter Result on 31-Oct-2006 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
18-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -41.73%
YoY- 294.19%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 234,203 438,713 335,165 410,596 399,825 1,379,799 1,235,294 -24.18%
PBT 18,000 17,612 7,290 8,959 -677 3,960 7,378 16.01%
Tax -1,501 -2,664 1,044 -1,212 -4,472 -7,265 -2,814 -9.93%
NP 16,499 14,948 8,334 7,747 -5,149 -3,305 4,564 23.86%
-
NP to SH 16,133 14,612 7,877 7,282 -3,750 -3,305 4,564 23.39%
-
Tax Rate 8.34% 15.13% -14.32% 13.53% - 183.46% 38.14% -
Total Cost 217,704 423,765 326,831 402,849 404,974 1,383,104 1,230,730 -25.05%
-
Net Worth 208,047 203,324 188,172 178,626 168,243 199,672 127,031 8.56%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 208,047 203,324 188,172 178,626 168,243 199,672 127,031 8.56%
NOSH 622,895 621,787 625,158 622,393 506,756 508,461 330,724 11.11%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 7.04% 3.41% 2.49% 1.89% -1.29% -0.24% 0.37% -
ROE 7.75% 7.19% 4.19% 4.08% -2.23% -1.66% 3.59% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 37.60 70.56 53.61 65.97 78.90 271.37 373.51 -31.77%
EPS 2.59 2.35 1.26 1.17 -0.60 -0.65 1.38 11.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.334 0.327 0.301 0.287 0.332 0.3927 0.3841 -2.30%
Adjusted Per Share Value based on latest NOSH - 620,833
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 20.05 37.56 28.69 35.15 34.23 118.13 105.76 -24.18%
EPS 1.38 1.25 0.67 0.62 -0.32 -0.28 0.39 23.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1781 0.1741 0.1611 0.1529 0.144 0.1709 0.1088 8.55%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.30 0.12 0.28 0.12 0.10 0.28 0.48 -
P/RPS 0.80 0.17 0.52 0.18 0.13 0.10 0.13 35.33%
P/EPS 11.58 5.11 22.22 10.26 -13.51 -43.08 34.78 -16.73%
EY 8.63 19.58 4.50 9.75 -7.40 -2.32 2.88 20.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.37 0.93 0.42 0.30 0.71 1.25 -5.32%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 16/12/09 15/12/08 12/12/07 18/12/06 15/12/05 13/12/04 30/12/03 -
Price 0.31 0.14 0.26 0.13 0.09 0.24 0.44 -
P/RPS 0.82 0.20 0.48 0.20 0.11 0.09 0.12 37.71%
P/EPS 11.97 5.96 20.63 11.11 -12.16 -36.92 31.88 -15.05%
EY 8.35 16.79 4.85 9.00 -8.22 -2.71 3.14 17.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.43 0.86 0.45 0.27 0.61 1.15 -3.47%

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