[JOHAN] QoQ TTM Result on 31-Jul-2003 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- -8.99%
YoY- 37.89%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 1,706,851 1,626,393 1,549,249 1,543,227 1,522,865 1,471,328 1,450,306 11.48%
PBT 20,098 8,161 -7,659 -40,110 -36,749 -27,194 -66,119 -
Tax -2,623 107 -7,867 -7,922 -7,320 -11,860 -14,034 -67.34%
NP 17,475 8,268 -15,526 -48,032 -44,069 -39,054 -80,153 -
-
NP to SH 17,475 8,268 -15,526 -48,032 -44,069 -39,054 -80,153 -
-
Tax Rate 13.05% -1.31% - - - - - -
Total Cost 1,689,376 1,618,125 1,564,775 1,591,259 1,566,934 1,510,382 1,530,459 6.81%
-
Net Worth 195,265 143,100 127,315 208,152 16,072 40,237 52,501 140.24%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 195,265 143,100 127,315 208,152 16,072 40,237 52,501 140.24%
NOSH 506,000 375,000 331,464 309,751 309,683 309,520 308,833 39.02%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 1.02% 0.51% -1.00% -3.11% -2.89% -2.65% -5.53% -
ROE 8.95% 5.78% -12.19% -23.08% -274.19% -97.06% -152.67% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 337.32 433.70 467.40 498.22 491.75 475.36 469.61 -19.81%
EPS 3.45 2.20 -4.68 -15.51 -14.23 -12.62 -25.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3859 0.3816 0.3841 0.672 0.0519 0.13 0.17 72.80%
Adjusted Per Share Value based on latest NOSH - 309,751
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 146.13 139.24 132.64 132.12 130.38 125.97 124.17 11.47%
EPS 1.50 0.71 -1.33 -4.11 -3.77 -3.34 -6.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1672 0.1225 0.109 0.1782 0.0138 0.0344 0.0449 140.44%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 0.38 0.42 0.48 0.31 0.29 0.26 0.29 -
P/RPS 0.11 0.10 0.10 0.06 0.06 0.05 0.06 49.84%
P/EPS 11.00 19.05 -10.25 -2.00 -2.04 -2.06 -1.12 -
EY 9.09 5.25 -9.76 -50.02 -49.07 -48.53 -89.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.10 1.25 0.46 5.59 2.00 1.71 -31.02%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/06/04 31/03/04 30/12/03 29/09/03 26/06/03 31/03/03 20/12/02 -
Price 0.32 0.42 0.44 0.37 0.27 0.29 0.27 -
P/RPS 0.09 0.10 0.09 0.07 0.05 0.06 0.06 31.06%
P/EPS 9.27 19.05 -9.39 -2.39 -1.90 -2.30 -1.04 -
EY 10.79 5.25 -10.65 -41.91 -52.70 -43.51 -96.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.10 1.15 0.55 5.20 2.23 1.59 -35.19%

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