[JOHAN] YoY 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- 59.52%
YoY- 30.73%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 72,538 79,448 74,026 79,042 153,974 112,641 134,088 -9.72%
PBT -9,628 -3,731 11,388 7,819 6,422 1,062 2,081 -
Tax -620 -1,016 -503 -365 -694 1,095 -376 8.68%
NP -10,248 -4,747 10,885 7,454 5,728 2,157 1,705 -
-
NP to SH -9,793 -5,098 10,805 7,266 5,558 1,901 1,507 -
-
Tax Rate - - 4.42% 4.67% 10.81% -103.11% 18.07% -
Total Cost 82,786 84,195 63,141 71,588 148,246 110,484 132,383 -7.51%
-
Net Worth 227,422 203,566 227,279 203,696 211,079 178,080 147,685 7.45%
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 227,422 203,566 227,279 203,696 211,079 178,080 147,685 7.45%
NOSH 623,757 623,291 624,566 621,025 624,494 613,225 502,333 3.67%
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 -14.13% -5.97% 14.70% 9.43% 3.72% 1.91% 1.27% -
ROE -4.31% -2.50% 4.75% 3.57% 2.63% 1.07% 1.02% -
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 11.63 12.75 11.85 12.73 24.66 18.37 26.69 -12.91%
EPS -1.65 -0.82 1.73 1.17 0.89 0.31 0.30 -
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 6.26 6.86 6.39 6.82 13.29 9.72 11.57 -9.72%
EPS -0.85 -0.44 0.93 0.63 0.48 0.16 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1962 0.1757 0.1961 0.1758 0.1821 0.1537 0.1274 7.45%
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 1.72 2.04 3.37 2.44 0.85 1.52 0.45 25.01%
P/EPS -12.74 -31.79 23.12 26.50 23.60 90.32 40.00 -
EY -7.85 -3.15 4.33 3.77 4.24 1.11 2.50 -
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 1.63 1.57 2.87 2.28 0.69 1.42 0.45 23.90%
P/EPS -12.10 -24.45 19.65 24.79 19.10 83.87 40.00 -
EY -8.26 -4.09 5.09 4.03 5.24 1.19 2.50 -
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