[JOHAN] QoQ Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 115.85%
YoY- 124.07%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 1,874,398 1,939,804 1,626,393 1,647,058 1,667,746 1,617,972 1,471,328 17.53%
PBT -2,642 -5,732 8,161 9,837 -35,592 -53,480 -27,194 -78.89%
Tax -4,216 -4,388 107 -3,752 -2,812 6,532 -11,860 -49.85%
NP -6,858 -10,120 8,268 6,085 -38,404 -46,948 -39,054 -68.67%
-
NP to SH -6,858 -10,120 8,268 6,085 -38,404 -46,948 -39,054 -68.67%
-
Tax Rate - - -1.31% 38.14% - - - -
Total Cost 1,881,256 1,949,924 1,618,125 1,640,973 1,706,150 1,664,920 1,510,382 15.77%
-
Net Worth 197,653 195,265 143,566 127,031 207,789 16,072 34,162 222.62%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 197,653 195,265 143,566 127,031 207,789 16,072 34,162 222.62%
NOSH 511,791 506,000 376,221 330,724 309,210 309,683 309,444 39.89%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin -0.37% -0.52% 0.51% 0.37% -2.30% -2.90% -2.65% -
ROE -3.47% -5.18% 5.76% 4.79% -18.48% -292.10% -114.32% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 366.24 383.36 432.30 498.02 539.36 522.46 475.47 -15.98%
EPS -1.34 -2.00 2.20 1.84 -12.42 -15.16 -12.62 -77.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3862 0.3859 0.3816 0.3841 0.672 0.0519 0.1104 130.61%
Adjusted Per Share Value based on latest NOSH - 331,464
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 160.48 166.08 139.24 141.01 142.78 138.52 125.97 17.53%
EPS -0.59 -0.87 0.71 0.52 -3.29 -4.02 -3.34 -68.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1692 0.1672 0.1229 0.1088 0.1779 0.0138 0.0292 222.95%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.29 0.38 0.42 0.48 0.31 0.29 0.26 -
P/RPS 0.08 0.10 0.10 0.10 0.06 0.06 0.05 36.83%
P/EPS -21.64 -19.00 19.11 26.09 -2.50 -1.91 -2.06 380.34%
EY -4.62 -5.26 5.23 3.83 -40.06 -52.28 -48.54 -79.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.98 1.10 1.25 0.46 5.59 2.36 -53.46%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 24/09/04 30/06/04 31/03/04 30/12/03 29/09/03 26/06/03 31/03/03 -
Price 0.28 0.32 0.42 0.44 0.37 0.27 0.29 -
P/RPS 0.08 0.08 0.10 0.09 0.07 0.05 0.06 21.16%
P/EPS -20.90 -16.00 19.11 23.91 -2.98 -1.78 -2.30 336.04%
EY -4.79 -6.25 5.23 4.18 -33.57 -56.15 -43.52 -77.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 1.10 1.15 0.55 5.20 2.63 -57.48%

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