[JOHAN] QoQ TTM 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- 153.25%
YoY- 121.17%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 1,770,898 1,729,719 1,706,851 1,626,393 1,549,249 1,543,227 1,522,865 10.53%
PBT 4,743 24,636 20,098 8,161 -7,659 -40,110 -36,749 -
Tax -4,344 -595 -2,623 107 -7,867 -7,922 -7,320 -29.26%
NP 399 24,041 17,475 8,268 -15,526 -48,032 -44,069 -
-
NP to SH 399 24,041 17,475 8,268 -15,526 -48,032 -44,069 -
-
Tax Rate 91.59% 2.42% 13.05% -1.31% - - - -
Total Cost 1,770,499 1,705,678 1,689,376 1,618,125 1,564,775 1,591,259 1,566,934 8.44%
-
Net Worth 243,473 192,885 195,265 143,100 127,315 208,152 16,072 507.21%
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 243,473 192,885 195,265 143,100 127,315 208,152 16,072 507.21%
NOSH 620,000 499,444 506,000 375,000 331,464 309,751 309,683 58.51%
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 0.02% 1.39% 1.02% 0.51% -1.00% -3.11% -2.89% -
ROE 0.16% 12.46% 8.95% 5.78% -12.19% -23.08% -274.19% -
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 285.63 346.33 337.32 433.70 467.40 498.22 491.75 -30.26%
EPS 0.06 4.81 3.45 2.20 -4.68 -15.51 -14.23 -
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 152.81 149.26 147.28 140.34 133.68 133.16 131.41 10.53%
EPS 0.03 2.07 1.51 0.71 -1.34 -4.14 -3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2101 0.1664 0.1685 0.1235 0.1099 0.1796 0.0139 506.31%
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 0.08 0.11 0.10 0.10 0.06 0.06 40.35%
P/EPS 435.09 6.02 11.00 19.05 -10.25 -2.00 -2.04 -
EY 0.23 16.60 9.09 5.25 -9.76 -50.02 -49.07 -
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 0.08 0.08 0.09 0.10 0.09 0.07 0.05 36.60%
P/EPS 372.93 5.82 9.27 19.05 -9.39 -2.39 -1.90 -
EY 0.27 17.19 10.79 5.25 -10.65 -41.91 -52.70 -
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