[JOHAN] YoY Quarter Result on 31-Jan-2004 [#4]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- -84.41%
YoY- 118.44%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 111,518 140,776 436,479 391,099 313,955 295,002 297,029 -15.05%
PBT 2,257 -141,523 -14,600 783 -15,037 -45,261 -7,863 -
Tax 748 25,926 4,453 2,921 -5,053 45,261 7,863 -32.42%
NP 3,005 -115,597 -10,147 3,704 -20,090 0 0 -
-
NP to SH 2,906 -118,936 -10,147 3,704 -20,090 -56,052 -9,841 -
-
Tax Rate -33.14% - - -373.05% - - - -
Total Cost 108,513 256,373 446,626 387,395 334,045 295,002 297,029 -15.44%
-
Net Worth 174,587 139,855 187,184 143,100 40,237 71,147 158,136 1.66%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 174,587 139,855 187,184 143,100 40,237 71,147 158,136 1.66%
NOSH 619,545 508,936 509,899 375,000 309,520 309,337 309,465 12.25%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 2.69% -82.11% -2.32% 0.95% -6.40% 0.00% 0.00% -
ROE 1.66% -85.04% -5.42% 2.59% -49.93% -78.78% -6.22% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 18.00 27.66 85.60 104.29 101.43 95.37 95.98 -24.33%
EPS 0.47 -19.09 -1.99 0.99 -6.49 -18.12 -3.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2818 0.2748 0.3671 0.3816 0.13 0.23 0.511 -9.43%
Adjusted Per Share Value based on latest NOSH - 375,000
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 9.55 12.05 37.37 33.48 26.88 25.26 25.43 -15.05%
EPS 0.25 -10.18 -0.87 0.32 -1.72 -4.80 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1495 0.1197 0.1603 0.1225 0.0344 0.0609 0.1354 1.66%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.14 0.09 0.25 0.42 0.26 0.39 0.80 -
P/RPS 0.78 0.33 0.29 0.40 0.26 0.41 0.83 -1.02%
P/EPS 29.85 -0.39 -12.56 42.52 -4.01 -2.15 -25.16 -
EY 3.35 -259.66 -7.96 2.35 -24.96 -46.46 -3.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.33 0.68 1.10 2.00 1.70 1.57 -17.35%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 03/04/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.25 0.12 0.19 0.42 0.29 0.34 0.58 -
P/RPS 1.39 0.43 0.22 0.40 0.29 0.36 0.60 15.02%
P/EPS 53.30 -0.51 -9.55 42.52 -4.47 -1.88 -18.24 -
EY 1.88 -194.75 -10.47 2.35 -22.38 -53.29 -5.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.44 0.52 1.10 2.23 1.48 1.14 -4.04%

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