[JOHAN] QoQ Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 18.2%
YoY- -87.81%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 1,939,804 1,626,393 1,647,058 1,667,746 1,617,972 1,471,328 1,543,164 16.49%
PBT -5,732 8,161 9,837 -35,592 -53,480 -27,194 -16,209 -50.02%
Tax -4,388 107 -3,752 -2,812 6,532 -11,860 -9,076 -38.42%
NP -10,120 8,268 6,085 -38,404 -46,948 -39,054 -25,285 -45.72%
-
NP to SH -10,120 8,268 6,085 -38,404 -46,948 -39,054 -25,285 -45.72%
-
Tax Rate - -1.31% 38.14% - - - - -
Total Cost 1,949,924 1,618,125 1,640,973 1,706,150 1,664,920 1,510,382 1,568,449 15.63%
-
Net Worth 195,265 143,566 127,031 207,789 16,072 34,162 52,591 139.96%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 195,265 143,566 127,031 207,789 16,072 34,162 52,591 139.96%
NOSH 506,000 376,221 330,724 309,210 309,683 309,444 309,363 38.86%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin -0.52% 0.51% 0.37% -2.30% -2.90% -2.65% -1.64% -
ROE -5.18% 5.76% 4.79% -18.48% -292.10% -114.32% -48.08% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 383.36 432.30 498.02 539.36 522.46 475.47 498.82 -16.11%
EPS -2.00 2.20 1.84 -12.42 -15.16 -12.62 -8.17 -60.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3859 0.3816 0.3841 0.672 0.0519 0.1104 0.17 72.80%
Adjusted Per Share Value based on latest NOSH - 309,751
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 167.38 140.34 142.12 143.91 139.61 126.96 133.16 16.48%
EPS -0.87 0.71 0.53 -3.31 -4.05 -3.37 -2.18 -45.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1685 0.1239 0.1096 0.1793 0.0139 0.0295 0.0454 139.90%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 0.38 0.42 0.48 0.31 0.29 0.26 0.29 -
P/RPS 0.10 0.10 0.10 0.06 0.06 0.05 0.06 40.61%
P/EPS -19.00 19.11 26.09 -2.50 -1.91 -2.06 -3.55 206.28%
EY -5.26 5.23 3.83 -40.06 -52.28 -48.54 -28.18 -67.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.10 1.25 0.46 5.59 2.36 1.71 -31.02%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/06/04 31/03/04 30/12/03 29/09/03 26/06/03 31/03/03 20/12/02 -
Price 0.32 0.42 0.44 0.37 0.27 0.29 0.27 -
P/RPS 0.08 0.10 0.09 0.07 0.05 0.06 0.05 36.83%
P/EPS -16.00 19.11 23.91 -2.98 -1.78 -2.30 -3.30 186.74%
EY -6.25 5.23 4.18 -33.57 -56.15 -43.52 -30.27 -65.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.10 1.15 0.55 5.20 2.63 1.59 -35.19%

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