[JOHAN] QoQ Cumulative Quarter Result on 30-Apr-2004 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
30-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -130.6%
YoY- 78.44%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 1,816,278 1,379,799 937,199 484,951 1,626,393 1,235,294 833,873 67.63%
PBT -10,640 3,960 -1,321 -1,433 8,161 7,378 -17,796 -28.91%
Tax -2,812 -7,265 -2,108 -1,097 107 -2,814 -1,406 58.40%
NP -13,452 -3,305 -3,429 -2,530 8,268 4,564 -19,202 -21.03%
-
NP to SH -13,452 -3,305 -3,429 -2,530 8,268 4,564 -19,202 -21.03%
-
Tax Rate - 183.46% - - -1.31% 38.14% - -
Total Cost 1,829,730 1,383,104 940,628 487,481 1,618,125 1,230,730 853,075 65.93%
-
Net Worth 187,054 199,672 197,653 195,265 143,566 127,031 207,789 -6.73%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 187,054 199,672 197,653 195,265 143,566 127,031 207,789 -6.73%
NOSH 509,545 508,461 511,791 506,000 376,221 330,724 309,210 39.30%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin -0.74% -0.24% -0.37% -0.52% 0.51% 0.37% -2.30% -
ROE -7.19% -1.66% -1.73% -1.30% 5.76% 3.59% -9.24% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 356.45 271.37 183.12 95.84 432.30 373.51 269.68 20.33%
EPS -2.64 -0.65 -0.67 -0.50 2.20 1.38 -6.21 -43.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3671 0.3927 0.3862 0.3859 0.3816 0.3841 0.672 -33.05%
Adjusted Per Share Value based on latest NOSH - 506,000
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 156.73 119.06 80.87 41.85 140.34 106.59 71.95 67.64%
EPS -1.16 -0.29 -0.30 -0.22 0.71 0.39 -1.66 -21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1614 0.1723 0.1706 0.1685 0.1239 0.1096 0.1793 -6.74%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.25 0.28 0.29 0.38 0.42 0.48 0.31 -
P/RPS 0.07 0.10 0.16 0.40 0.10 0.13 0.11 -25.91%
P/EPS -9.47 -43.08 -43.28 -76.00 19.11 34.78 -4.99 52.98%
EY -10.56 -2.32 -2.31 -1.32 5.23 2.88 -20.03 -34.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.75 0.98 1.10 1.25 0.46 29.61%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/03/05 13/12/04 24/09/04 30/06/04 31/03/04 30/12/03 29/09/03 -
Price 0.19 0.24 0.28 0.32 0.42 0.44 0.37 -
P/RPS 0.05 0.09 0.15 0.33 0.10 0.12 0.14 -49.50%
P/EPS -7.20 -36.92 -41.79 -64.00 19.11 31.88 -5.96 13.36%
EY -13.89 -2.71 -2.39 -1.56 5.23 3.14 -16.78 -11.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.73 0.83 1.10 1.15 0.55 -3.65%

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