[JOHAN] QoQ Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
13-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 35.74%
YoY- -172.41%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 522,080 497,908 1,816,278 1,839,732 1,874,398 1,939,804 1,626,393 -53.15%
PBT 11,060 12,808 -10,640 5,280 -2,642 -5,732 8,161 22.48%
Tax -7,026 -8,324 -2,812 -9,686 -4,216 -4,388 107 -
NP 4,034 4,484 -13,452 -4,406 -6,858 -10,120 8,268 -38.05%
-
NP to SH 6,272 4,484 -13,452 -4,406 -6,858 -10,120 8,268 -16.83%
-
Tax Rate 63.53% 64.99% - 183.45% - - -1.31% -
Total Cost 518,046 493,424 1,829,730 1,844,138 1,881,256 1,949,924 1,618,125 -53.23%
-
Net Worth 173,491 191,283 187,054 199,672 197,653 195,265 143,566 13.46%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 173,491 191,283 187,054 199,672 197,653 195,265 143,566 13.46%
NOSH 505,806 509,545 509,545 508,461 511,791 506,000 376,221 21.83%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 0.77% 0.90% -0.74% -0.24% -0.37% -0.52% 0.51% -
ROE 3.62% 2.34% -7.19% -2.21% -3.47% -5.18% 5.76% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 103.22 97.72 356.45 361.82 366.24 383.36 432.30 -61.54%
EPS 1.24 0.88 -2.64 -0.87 -1.34 -2.00 2.20 -31.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.343 0.3754 0.3671 0.3927 0.3862 0.3859 0.3816 -6.86%
Adjusted Per Share Value based on latest NOSH - 620,000
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 45.05 42.96 156.73 158.75 161.74 167.38 140.34 -53.15%
EPS 0.54 0.39 -1.16 -0.38 -0.59 -0.87 0.71 -16.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1497 0.1651 0.1614 0.1723 0.1706 0.1685 0.1239 13.45%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.14 0.19 0.25 0.28 0.29 0.38 0.42 -
P/RPS 0.14 0.19 0.07 0.08 0.08 0.10 0.10 25.17%
P/EPS 11.29 21.59 -9.47 -32.31 -21.64 -19.00 19.11 -29.61%
EY 8.86 4.63 -10.56 -3.10 -4.62 -5.26 5.23 42.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.68 0.71 0.75 0.98 1.10 -48.23%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 21/09/05 01/07/05 31/03/05 13/12/04 24/09/04 30/06/04 31/03/04 -
Price 0.12 0.13 0.19 0.24 0.28 0.32 0.42 -
P/RPS 0.12 0.13 0.05 0.07 0.08 0.08 0.10 12.93%
P/EPS 9.68 14.77 -7.20 -27.69 -20.90 -16.00 19.11 -36.48%
EY 10.33 6.77 -13.89 -3.61 -4.79 -6.25 5.23 57.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.52 0.61 0.73 0.83 1.10 -53.42%

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