[JOHAN] QoQ Cumulative Quarter Result on 30-Apr-2003 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 69.95%
YoY- -74.61%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 1,626,393 1,235,294 833,873 404,493 1,471,328 1,157,373 761,974 65.54%
PBT 8,161 7,378 -17,796 -13,370 -27,194 -12,157 -4,880 -
Tax 107 -2,814 -1,406 1,633 -11,860 -6,807 4,880 -92.11%
NP 8,268 4,564 -19,202 -11,737 -39,054 -18,964 0 -
-
NP to SH 8,268 4,564 -19,202 -11,737 -39,054 -18,964 -10,224 -
-
Tax Rate -1.31% 38.14% - - - - - -
Total Cost 1,618,125 1,230,730 853,075 416,230 1,510,382 1,176,337 761,974 64.98%
-
Net Worth 143,566 127,031 207,789 16,072 34,162 52,591 61,963 74.82%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 143,566 127,031 207,789 16,072 34,162 52,591 61,963 74.82%
NOSH 376,221 330,724 309,210 309,683 309,444 309,363 309,818 13.78%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 0.51% 0.37% -2.30% -2.90% -2.65% -1.64% 0.00% -
ROE 5.76% 3.59% -9.24% -73.03% -114.32% -36.06% -16.50% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 432.30 373.51 269.68 130.62 475.47 374.11 245.94 45.49%
EPS 2.20 1.38 -6.21 -3.79 -12.62 -6.13 -3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3816 0.3841 0.672 0.0519 0.1104 0.17 0.20 53.65%
Adjusted Per Share Value based on latest NOSH - 309,683
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 139.24 105.76 71.39 34.63 125.97 99.09 65.24 65.53%
EPS 0.71 0.39 -1.64 -1.00 -3.34 -1.62 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1229 0.1088 0.1779 0.0138 0.0292 0.045 0.053 74.92%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 0.42 0.48 0.31 0.29 0.26 0.29 0.31 -
P/RPS 0.10 0.13 0.11 0.22 0.05 0.08 0.13 -16.00%
P/EPS 19.11 34.78 -4.99 -7.65 -2.06 -4.73 -9.39 -
EY 5.23 2.88 -20.03 -13.07 -48.54 -21.14 -10.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.25 0.46 5.59 2.36 1.71 1.55 -20.38%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 31/03/04 30/12/03 29/09/03 26/06/03 31/03/03 20/12/02 25/09/02 -
Price 0.42 0.44 0.37 0.27 0.29 0.27 0.28 -
P/RPS 0.10 0.12 0.14 0.21 0.06 0.07 0.11 -6.14%
P/EPS 19.11 31.88 -5.96 -7.12 -2.30 -4.40 -8.48 -
EY 5.23 3.14 -16.78 -14.04 -43.52 -22.70 -11.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.15 0.55 5.20 2.63 1.59 1.40 -14.81%

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