[JOHAN] YoY TTM Result on 30-Apr-2007 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -93.12%
YoY- 100.62%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 306,239 510,091 500,784 480,227 560,175 1,165,379 1,706,851 -24.88%
PBT 30,358 29,079 21,299 1,532 -134,029 -678 20,098 7.11%
Tax -3,299 -4,382 1,462 -381 25,264 -8,320 -2,623 3.89%
NP 27,059 24,697 22,761 1,151 -108,765 -8,998 17,475 7.55%
-
NP to SH 26,736 24,072 21,915 701 -112,818 -8,998 17,475 7.34%
-
Tax Rate 10.87% 15.07% -6.86% 24.87% - - 13.05% -
Total Cost 279,180 485,394 478,023 479,076 668,940 1,174,377 1,689,376 -25.91%
-
Net Worth 213,394 213,398 197,829 176,602 0 191,283 195,265 1.49%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 213,394 213,398 197,829 176,602 0 191,283 195,265 1.49%
NOSH 621,237 623,972 622,105 626,250 508,749 509,545 506,000 3.47%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 8.84% 4.84% 4.55% 0.24% -19.42% -0.77% 1.02% -
ROE 12.53% 11.28% 11.08% 0.40% 0.00% -4.70% 8.95% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 49.30 81.75 80.50 76.68 110.11 228.71 337.32 -27.41%
EPS 4.30 3.86 3.52 0.11 -22.18 -1.77 3.45 3.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3435 0.342 0.318 0.282 0.00 0.3754 0.3859 -1.92%
Adjusted Per Share Value based on latest NOSH - 626,250
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 26.22 43.67 42.87 41.11 47.96 99.77 146.13 -24.88%
EPS 2.29 2.06 1.88 0.06 -9.66 -0.77 1.50 7.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1827 0.1827 0.1694 0.1512 0.00 0.1638 0.1672 1.48%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.37 0.28 0.26 0.26 0.12 0.19 0.38 -
P/RPS 0.75 0.34 0.32 0.34 0.11 0.08 0.11 37.68%
P/EPS 8.60 7.26 7.38 232.28 -0.54 -10.76 11.00 -4.01%
EY 11.63 13.78 13.55 0.43 -184.80 -9.29 9.09 4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.82 0.82 0.92 0.00 0.51 0.98 1.63%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/06/10 29/06/09 30/06/08 28/06/07 30/06/06 01/07/05 30/06/04 -
Price 0.38 0.29 0.20 0.31 0.12 0.13 0.32 -
P/RPS 0.77 0.35 0.25 0.40 0.11 0.06 0.09 42.98%
P/EPS 8.83 7.52 5.68 276.94 -0.54 -7.36 9.27 -0.80%
EY 11.33 13.30 17.61 0.36 -184.80 -13.58 10.79 0.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.85 0.63 1.10 0.00 0.35 0.83 4.96%

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