[JOHAN] QoQ TTM Result on 30-Apr-2005 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
01-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- 28.86%
YoY- -151.49%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 540,601 545,879 849,694 1,165,379 1,525,853 1,770,898 1,729,719 -53.84%
PBT -142,200 -9,950 1,538 -678 -5,313 4,743 24,636 -
Tax 23,396 -2,601 -6,799 -8,320 -7,336 -4,344 -595 -
NP -118,804 -12,551 -5,261 -8,998 -12,649 399 24,041 -
-
NP to SH -122,686 -13,094 -6,084 -8,998 -12,649 399 24,041 -
-
Tax Rate - - 442.07% - - 91.59% 2.42% -
Total Cost 659,405 558,430 854,955 1,174,377 1,538,502 1,770,499 1,705,678 -46.83%
-
Net Worth 139,855 169,344 172,786 191,283 187,184 243,473 192,885 -19.24%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 139,855 169,344 172,786 191,283 187,184 243,473 192,885 -19.24%
NOSH 508,936 510,074 503,749 509,545 509,899 620,000 499,444 1.25%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin -21.98% -2.30% -0.62% -0.77% -0.83% 0.02% 1.39% -
ROE -87.72% -7.73% -3.52% -4.70% -6.76% 0.16% 12.46% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 106.22 107.02 168.67 228.71 299.25 285.63 346.33 -54.42%
EPS -24.11 -2.57 -1.21 -1.77 -2.48 0.06 4.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2748 0.332 0.343 0.3754 0.3671 0.3927 0.3862 -20.24%
Adjusted Per Share Value based on latest NOSH - 509,545
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 46.28 46.74 72.75 99.77 130.63 151.61 148.09 -53.85%
EPS -10.50 -1.12 -0.52 -0.77 -1.08 0.03 2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1197 0.145 0.1479 0.1638 0.1603 0.2084 0.1651 -19.24%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.09 0.10 0.14 0.19 0.25 0.28 0.29 -
P/RPS 0.08 0.09 0.08 0.08 0.08 0.10 0.08 0.00%
P/EPS -0.37 -3.90 -11.59 -10.76 -10.08 435.09 6.02 -
EY -267.85 -25.67 -8.63 -9.29 -9.92 0.23 16.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.41 0.51 0.68 0.71 0.75 -42.06%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 03/04/06 15/12/05 21/09/05 01/07/05 31/03/05 13/12/04 24/09/04 -
Price 0.12 0.09 0.12 0.13 0.19 0.24 0.28 -
P/RPS 0.11 0.08 0.07 0.06 0.06 0.08 0.08 23.58%
P/EPS -0.50 -3.51 -9.94 -7.36 -7.66 372.93 5.82 -
EY -200.89 -28.52 -10.06 -13.58 -13.06 0.27 17.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.27 0.35 0.35 0.52 0.61 0.73 -28.57%

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