[JOHAN] QoQ Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
21-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 39.88%
YoY- 191.46%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 576,204 540,601 533,100 522,080 497,908 1,816,278 1,839,732 -53.97%
PBT 45,492 -142,200 -902 11,060 12,808 -10,640 5,280 321.93%
Tax -852 21,454 -5,962 -7,026 -8,324 -2,812 -9,686 -80.30%
NP 44,640 -120,746 -6,865 4,034 4,484 -13,452 -4,406 -
-
NP to SH 43,956 -122,686 -5,000 6,272 4,484 -13,452 -4,406 -
-
Tax Rate 1.87% - - 63.53% 64.99% - 183.45% -
Total Cost 531,564 661,347 539,965 518,046 493,424 1,829,730 1,844,138 -56.46%
-
Net Worth 0 133,323 168,243 173,491 191,283 187,054 199,672 -
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 0 133,323 168,243 173,491 191,283 187,054 199,672 -
NOSH 508,749 508,869 506,756 505,806 509,545 509,545 508,461 0.03%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 7.75% -22.34% -1.29% 0.77% 0.90% -0.74% -0.24% -
ROE 0.00% -92.02% -2.97% 3.62% 2.34% -7.19% -2.21% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 113.26 106.24 105.20 103.22 97.72 356.45 361.82 -53.99%
EPS 7.04 -19.69 -0.80 1.24 0.88 -2.64 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.262 0.332 0.343 0.3754 0.3671 0.3927 -
Adjusted Per Share Value based on latest NOSH - 503,749
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 49.72 46.65 46.00 45.05 42.96 156.73 158.75 -53.97%
EPS 3.79 -10.59 -0.43 0.54 0.39 -1.16 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.115 0.1452 0.1497 0.1651 0.1614 0.1723 -
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.12 0.09 0.10 0.14 0.19 0.25 0.28 -
P/RPS 0.11 0.08 0.10 0.14 0.19 0.07 0.08 23.72%
P/EPS 1.39 -0.37 -10.14 11.29 21.59 -9.47 -32.31 -
EY 72.00 -267.88 -9.87 8.86 4.63 -10.56 -3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.34 0.30 0.41 0.51 0.68 0.71 -
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 30/06/06 03/04/06 15/12/05 21/09/05 01/07/05 31/03/05 13/12/04 -
Price 0.12 0.12 0.09 0.12 0.13 0.19 0.24 -
P/RPS 0.11 0.11 0.09 0.12 0.13 0.05 0.07 35.27%
P/EPS 1.39 -0.50 -9.12 9.68 14.77 -7.20 -27.69 -
EY 72.00 -200.91 -10.96 10.33 6.77 -13.89 -3.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 0.27 0.35 0.35 0.52 0.61 -

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