[JOHAN] YoY Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 32.23%
YoY- 82.14%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 429,610 556,278 522,080 1,874,398 1,667,746 1,523,948 1,389,884 -17.76%
PBT 5,504 26,908 11,060 -2,642 -35,592 -9,760 -13,556 -
Tax 1,932 -1,178 -7,026 -4,216 -2,812 9,760 13,556 -27.71%
NP 7,436 25,730 4,034 -6,858 -38,404 0 0 -
-
NP to SH 6,810 24,992 6,272 -6,858 -38,404 -20,448 -23,322 -
-
Tax Rate -35.10% 4.38% 63.53% - - - - -
Total Cost 422,174 530,548 518,046 1,881,256 1,706,150 1,523,948 1,389,884 -18.00%
-
Net Worth 179,783 149,342 173,491 197,653 207,789 61,963 134,859 4.90%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 179,783 149,342 173,491 197,653 207,789 61,963 134,859 4.90%
NOSH 619,090 507,967 505,806 511,791 309,210 309,818 309,310 12.25%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 1.73% 4.63% 0.77% -0.37% -2.30% 0.00% 0.00% -
ROE 3.79% 16.73% 3.62% -3.47% -18.48% -33.00% -17.29% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 69.39 109.51 103.22 366.24 539.36 491.88 449.35 -26.74%
EPS 1.10 4.92 1.24 -1.34 -12.42 -6.60 -7.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2904 0.294 0.343 0.3862 0.672 0.20 0.436 -6.54%
Adjusted Per Share Value based on latest NOSH - 499,444
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 37.07 48.00 45.05 161.74 143.91 131.50 119.93 -17.76%
EPS 0.59 2.16 0.54 -0.59 -3.31 -1.76 -2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1551 0.1289 0.1497 0.1706 0.1793 0.0535 0.1164 4.89%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.28 0.12 0.14 0.29 0.31 0.31 0.60 -
P/RPS 0.40 0.11 0.14 0.08 0.06 0.06 0.13 20.59%
P/EPS 25.45 2.44 11.29 -21.64 -2.50 -4.70 -7.96 -
EY 3.93 41.00 8.86 -4.62 -40.06 -21.29 -12.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.41 0.41 0.75 0.46 1.55 1.38 -5.86%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 18/09/07 26/09/06 21/09/05 24/09/04 29/09/03 25/09/02 26/09/01 -
Price 0.26 0.12 0.12 0.28 0.37 0.28 0.38 -
P/RPS 0.37 0.11 0.12 0.08 0.07 0.06 0.08 29.06%
P/EPS 23.64 2.44 9.68 -20.90 -2.98 -4.24 -5.04 -
EY 4.23 41.00 10.33 -4.79 -33.57 -23.57 -19.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.41 0.35 0.73 0.55 1.40 0.87 0.56%

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