[JOHAN] QoQ TTM 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- -12.84%
YoY- 45.26%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM 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 1,549,249 1,543,227 1,522,865 1,471,328 1,450,306 1,461,942 7.34%
PBT 8,161 -7,659 -40,110 -36,749 -27,194 -66,119 -62,714 -
Tax 107 -7,867 -7,922 -7,320 -11,860 -14,034 -14,621 -
NP 8,268 -15,526 -48,032 -44,069 -39,054 -80,153 -77,335 -
-
NP to SH 8,268 -15,526 -48,032 -44,069 -39,054 -80,153 -77,335 -
-
Tax Rate -1.31% - - - - - - -
Total Cost 1,618,125 1,564,775 1,591,259 1,566,934 1,510,382 1,530,459 1,539,277 3.37%
-
Net Worth 143,100 127,315 208,152 16,072 40,237 52,501 61,982 74.41%
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 143,100 127,315 208,152 16,072 40,237 52,501 61,982 74.41%
NOSH 375,000 331,464 309,751 309,683 309,520 308,833 309,911 13.51%
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% -1.00% -3.11% -2.89% -2.65% -5.53% -5.29% -
ROE 5.78% -12.19% -23.08% -274.19% -97.06% -152.67% -124.77% -
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 433.70 467.40 498.22 491.75 475.36 469.61 471.73 -5.43%
EPS 2.20 -4.68 -15.51 -14.23 -12.62 -25.95 -24.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3816 0.3841 0.672 0.0519 0.13 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 139.24 132.64 132.12 130.38 125.97 124.17 125.16 7.34%
EPS 0.71 -1.33 -4.11 -3.77 -3.34 -6.86 -6.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1225 0.109 0.1782 0.0138 0.0344 0.0449 0.0531 74.32%
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 0.10 0.06 0.06 0.05 0.06 0.07 26.76%
P/EPS 19.05 -10.25 -2.00 -2.04 -2.06 -1.12 -1.24 -
EY 5.25 -9.76 -50.02 -49.07 -48.53 -89.49 -80.50 -
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 2.00 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 0.09 0.07 0.05 0.06 0.06 0.06 40.44%
P/EPS 19.05 -9.39 -2.39 -1.90 -2.30 -1.04 -1.12 -
EY 5.25 -10.65 -41.91 -52.70 -43.51 -96.12 -89.12 -
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 2.23 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