[JOHAN] YoY 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- -446.05%
YoY- 24.27%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 77,061 147,794 120,360 132,457 138,785 442,600 401,421 -24.02%
PBT 5,039 6,922 4,538 -4,495 -6,207 5,281 25,174 -23.49%
Tax -601 -1,337 78 -624 -959 -5,157 -1,408 -13.21%
NP 4,438 5,585 4,616 -5,119 -7,166 124 23,766 -24.37%
-
NP to SH 4,312 5,508 4,472 -5,215 -6,886 124 23,766 -24.73%
-
Tax Rate 11.93% 19.32% -1.72% - - 97.65% 5.59% -
Total Cost 72,623 142,209 115,744 137,576 145,951 442,476 377,655 -24.00%
-
Net Worth 208,725 204,709 186,954 178,179 169,344 243,473 127,315 8.57%
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 208,725 204,709 186,954 178,179 169,344 243,473 127,315 8.57%
NOSH 624,927 626,022 621,111 620,833 510,074 620,000 331,464 11.13%
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 5.76% 3.78% 3.84% -3.86% -5.16% 0.03% 5.92% -
ROE 2.07% 2.69% 2.39% -2.93% -4.07% 0.05% 18.67% -
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 12.33 23.61 19.38 21.34 27.21 71.39 121.11 -31.64%
EPS 0.69 0.88 0.72 -0.84 -1.11 0.02 7.17 -32.28%
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 6.65 12.75 10.39 11.43 11.98 38.19 34.64 -24.02%
EPS 0.37 0.48 0.39 -0.45 -0.59 0.01 2.05 -24.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1801 0.1766 0.1613 0.1538 0.1461 0.2101 0.1099 8.57%
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 2.43 0.51 1.44 0.56 0.37 0.39 0.40 35.04%
P/EPS 43.48 13.64 38.89 -14.29 -7.41 1,400.00 6.69 36.56%
EY 2.30 7.33 2.57 -7.00 -13.50 0.07 14.94 -26.77%
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 2.51 0.59 1.34 0.61 0.33 0.34 0.36 38.17%
P/EPS 44.93 15.91 36.11 -15.48 -6.67 1,200.00 6.14 39.29%
EY 2.23 6.28 2.77 -6.46 -15.00 0.08 16.30 -28.19%
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