[JOHAN] QoQ TTM Result on 31-Oct-2004 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
13-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -98.34%
YoY- 102.57%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 849,694 1,165,379 1,525,853 1,770,898 1,729,719 1,706,851 1,626,393 -35.15%
PBT 1,538 -678 -5,313 4,743 24,636 20,098 8,161 -67.16%
Tax -6,799 -8,320 -7,336 -4,344 -595 -2,623 107 -
NP -5,261 -8,998 -12,649 399 24,041 17,475 8,268 -
-
NP to SH -6,084 -8,998 -12,649 399 24,041 17,475 8,268 -
-
Tax Rate 442.07% - - 91.59% 2.42% 13.05% -1.31% -
Total Cost 854,955 1,174,377 1,538,502 1,770,499 1,705,678 1,689,376 1,618,125 -34.66%
-
Net Worth 172,786 191,283 187,184 243,473 192,885 195,265 143,100 13.40%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 172,786 191,283 187,184 243,473 192,885 195,265 143,100 13.40%
NOSH 503,749 509,545 509,899 620,000 499,444 506,000 375,000 21.76%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin -0.62% -0.77% -0.83% 0.02% 1.39% 1.02% 0.51% -
ROE -3.52% -4.70% -6.76% 0.16% 12.46% 8.95% 5.78% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 168.67 228.71 299.25 285.63 346.33 337.32 433.70 -46.75%
EPS -1.21 -1.77 -2.48 0.06 4.81 3.45 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.343 0.3754 0.3671 0.3927 0.3862 0.3859 0.3816 -6.86%
Adjusted Per Share Value based on latest NOSH - 620,000
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 72.75 99.77 130.63 151.61 148.09 146.13 139.24 -35.15%
EPS -0.52 -0.77 -1.08 0.03 2.06 1.50 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1479 0.1638 0.1603 0.2084 0.1651 0.1672 0.1225 13.39%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.14 0.19 0.25 0.28 0.29 0.38 0.42 -
P/RPS 0.08 0.08 0.08 0.10 0.08 0.11 0.10 -13.83%
P/EPS -11.59 -10.76 -10.08 435.09 6.02 11.00 19.05 -
EY -8.63 -9.29 -9.92 0.23 16.60 9.09 5.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.68 0.71 0.75 0.98 1.10 -48.23%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 21/09/05 01/07/05 31/03/05 13/12/04 24/09/04 30/06/04 31/03/04 -
Price 0.12 0.13 0.19 0.24 0.28 0.32 0.42 -
P/RPS 0.07 0.06 0.06 0.08 0.08 0.09 0.10 -21.17%
P/EPS -9.94 -7.36 -7.66 372.93 5.82 9.27 19.05 -
EY -10.06 -13.58 -13.06 0.27 17.19 10.79 5.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.52 0.61 0.73 0.83 1.10 -53.42%

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