[JOHAN] QoQ Cumulative Quarter Result on 31-Jan-2004 [#4]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 81.16%
YoY- 121.17%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 1,379,799 937,199 484,951 1,626,393 1,235,294 833,873 404,493 125.76%
PBT 3,960 -1,321 -1,433 8,161 7,378 -17,796 -13,370 -
Tax -7,265 -2,108 -1,097 107 -2,814 -1,406 1,633 -
NP -3,305 -3,429 -2,530 8,268 4,564 -19,202 -11,737 -56.87%
-
NP to SH -3,305 -3,429 -2,530 8,268 4,564 -19,202 -11,737 -56.87%
-
Tax Rate 183.46% - - -1.31% 38.14% - - -
Total Cost 1,383,104 940,628 487,481 1,618,125 1,230,730 853,075 416,230 121.87%
-
Net Worth 199,672 197,653 195,265 143,566 127,031 207,789 16,072 432.33%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 199,672 197,653 195,265 143,566 127,031 207,789 16,072 432.33%
NOSH 508,461 511,791 506,000 376,221 330,724 309,210 309,683 38.96%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin -0.24% -0.37% -0.52% 0.51% 0.37% -2.30% -2.90% -
ROE -1.66% -1.73% -1.30% 5.76% 3.59% -9.24% -73.03% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 271.37 183.12 95.84 432.30 373.51 269.68 130.62 62.45%
EPS -0.65 -0.67 -0.50 2.20 1.38 -6.21 -3.79 -68.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3927 0.3862 0.3859 0.3816 0.3841 0.672 0.0519 283.05%
Adjusted Per Share Value based on latest NOSH - 375,000
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 119.06 80.87 41.85 140.34 106.59 71.95 34.90 125.77%
EPS -0.29 -0.30 -0.22 0.71 0.39 -1.66 -1.01 -56.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1723 0.1706 0.1685 0.1239 0.1096 0.1793 0.0139 431.53%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.28 0.29 0.38 0.42 0.48 0.31 0.29 -
P/RPS 0.10 0.16 0.40 0.10 0.13 0.11 0.22 -40.74%
P/EPS -43.08 -43.28 -76.00 19.11 34.78 -4.99 -7.65 214.87%
EY -2.32 -2.31 -1.32 5.23 2.88 -20.03 -13.07 -68.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.98 1.10 1.25 0.46 5.59 -74.57%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 13/12/04 24/09/04 30/06/04 31/03/04 30/12/03 29/09/03 26/06/03 -
Price 0.24 0.28 0.32 0.42 0.44 0.37 0.27 -
P/RPS 0.09 0.15 0.33 0.10 0.12 0.14 0.21 -43.01%
P/EPS -36.92 -41.79 -64.00 19.11 31.88 -5.96 -7.12 198.09%
EY -2.71 -2.39 -1.56 5.23 3.14 -16.78 -14.04 -66.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.83 1.10 1.15 0.55 5.20 -75.88%

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