[JOHAN] QoQ TTM Result on 31-Oct-2003 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 67.68%
YoY- 80.63%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 1,729,719 1,706,851 1,626,393 1,549,249 1,543,227 1,522,865 1,471,328 11.40%
PBT 24,636 20,098 8,161 -7,659 -40,110 -36,749 -27,194 -
Tax -595 -2,623 107 -7,867 -7,922 -7,320 -11,860 -86.42%
NP 24,041 17,475 8,268 -15,526 -48,032 -44,069 -39,054 -
-
NP to SH 24,041 17,475 8,268 -15,526 -48,032 -44,069 -39,054 -
-
Tax Rate 2.42% 13.05% -1.31% - - - - -
Total Cost 1,705,678 1,689,376 1,618,125 1,564,775 1,591,259 1,566,934 1,510,382 8.45%
-
Net Worth 192,885 195,265 143,100 127,315 208,152 16,072 40,237 184.57%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 192,885 195,265 143,100 127,315 208,152 16,072 40,237 184.57%
NOSH 499,444 506,000 375,000 331,464 309,751 309,683 309,520 37.61%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 1.39% 1.02% 0.51% -1.00% -3.11% -2.89% -2.65% -
ROE 12.46% 8.95% 5.78% -12.19% -23.08% -274.19% -97.06% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 346.33 337.32 433.70 467.40 498.22 491.75 475.36 -19.04%
EPS 4.81 3.45 2.20 -4.68 -15.51 -14.23 -12.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3862 0.3859 0.3816 0.3841 0.672 0.0519 0.13 106.79%
Adjusted Per Share Value based on latest NOSH - 331,464
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 149.26 147.28 140.34 133.68 133.16 131.41 126.96 11.40%
EPS 2.07 1.51 0.71 -1.34 -4.14 -3.80 -3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1664 0.1685 0.1235 0.1099 0.1796 0.0139 0.0347 184.64%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.29 0.38 0.42 0.48 0.31 0.29 0.26 -
P/RPS 0.08 0.11 0.10 0.10 0.06 0.06 0.05 36.83%
P/EPS 6.02 11.00 19.05 -10.25 -2.00 -2.04 -2.06 -
EY 16.60 9.09 5.25 -9.76 -50.02 -49.07 -48.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.98 1.10 1.25 0.46 5.59 2.00 -48.02%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 24/09/04 30/06/04 31/03/04 30/12/03 29/09/03 26/06/03 31/03/03 -
Price 0.28 0.32 0.42 0.44 0.37 0.27 0.29 -
P/RPS 0.08 0.09 0.10 0.09 0.07 0.05 0.06 21.16%
P/EPS 5.82 9.27 19.05 -9.39 -2.39 -1.90 -2.30 -
EY 17.19 10.79 5.25 -10.65 -41.91 -52.70 -43.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 1.10 1.15 0.55 5.20 2.23 -52.53%

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