[JOHAN] YoY Annualized Quarter 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- 133.33%
YoY- 144.31%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 547,780 408,656 576,204 497,908 1,939,804 1,617,972 1,411,824 -14.58%
PBT 17,072 6,756 45,492 12,808 -5,732 -53,480 -15,260 -
Tax -2,532 -516 -852 -8,324 -4,388 6,532 15,260 -
NP 14,540 6,240 44,640 4,484 -10,120 -46,948 0 -
-
NP to SH 14,184 6,012 43,956 4,484 -10,120 -46,948 -26,888 -
-
Tax Rate 14.83% 7.64% 1.87% 64.99% - - - -
Total Cost 533,240 402,416 531,564 493,424 1,949,924 1,664,920 1,411,824 -14.96%
-
Net Worth 197,829 176,602 0 191,283 195,265 16,072 68,149 19.41%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 197,829 176,602 0 191,283 195,265 16,072 68,149 19.41%
NOSH 622,105 626,250 508,749 509,545 506,000 309,683 309,769 12.31%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 2.65% 1.53% 7.75% 0.90% -0.52% -2.90% 0.00% -
ROE 7.17% 3.40% 0.00% 2.34% -5.18% -292.10% -39.45% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 88.05 65.25 113.26 97.72 383.36 522.46 455.77 -23.94%
EPS 2.28 0.96 7.04 0.88 -2.00 -15.16 -8.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.318 0.282 0.00 0.3754 0.3859 0.0519 0.22 6.32%
Adjusted Per Share Value based on latest NOSH - 509,545
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 47.27 35.26 49.72 42.96 167.38 139.61 121.83 -14.58%
EPS 1.22 0.52 3.79 0.39 -0.87 -4.05 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1707 0.1524 0.00 0.1651 0.1685 0.0139 0.0588 19.41%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 0.26 0.26 0.12 0.19 0.38 0.29 0.35 -
P/RPS 0.30 0.40 0.11 0.19 0.10 0.06 0.08 24.61%
P/EPS 11.40 27.08 1.39 21.59 -19.00 -1.91 -4.03 -
EY 8.77 3.69 72.00 4.63 -5.26 -52.28 -24.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.00 0.51 0.98 5.59 1.59 -10.44%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/06/08 28/06/07 30/06/06 01/07/05 30/06/04 26/06/03 28/06/02 -
Price 0.20 0.31 0.12 0.13 0.32 0.27 0.31 -
P/RPS 0.23 0.48 0.11 0.13 0.08 0.05 0.07 21.90%
P/EPS 8.77 32.29 1.39 14.77 -16.00 -1.78 -3.57 -
EY 11.40 3.10 72.00 6.77 -6.25 -56.15 -28.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.10 0.00 0.35 0.83 5.20 1.41 -12.55%

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