[JOHAN] YoY Annual (Unaudited) 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
YoY- 121.17%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 522,114 540,601 1,816,278 1,626,393 1,471,328 1,396,979 1,175,518 -12.64%
PBT 11,216 -142,200 -10,640 8,161 -27,194 -55,910 -22,396 -
Tax -463 21,454 -2,812 107 -11,860 55,910 22,396 -
NP 10,753 -120,746 -13,452 8,268 -39,054 0 0 -
-
NP to SH 10,189 -122,686 -13,452 8,268 -39,054 -73,634 -29,555 -
-
Tax Rate 4.13% - - -1.31% - - - -
Total Cost 511,361 661,347 1,829,730 1,618,125 1,510,382 1,396,979 1,175,518 -12.94%
-
Net Worth 175,171 133,323 187,054 143,566 34,162 71,158 154,732 2.08%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 175,171 133,323 187,054 143,566 34,162 71,158 154,732 2.08%
NOSH 621,614 508,869 509,545 376,221 309,444 309,386 309,465 12.32%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 2.06% -22.34% -0.74% 0.51% -2.65% 0.00% 0.00% -
ROE 5.82% -92.02% -7.19% 5.76% -114.32% -103.48% -19.10% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 83.99 106.24 356.45 432.30 475.47 451.53 379.85 -22.22%
EPS 1.64 -19.69 -2.64 2.20 -12.62 -23.80 -9.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2818 0.262 0.3671 0.3816 0.1104 0.23 0.50 -9.11%
Adjusted Per Share Value based on latest NOSH - 375,000
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 45.05 46.65 156.73 140.34 126.96 120.54 101.43 -12.64%
EPS 0.88 -10.59 -1.16 0.71 -3.37 -6.35 -2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1512 0.115 0.1614 0.1239 0.0295 0.0614 0.1335 2.09%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.14 0.09 0.25 0.42 0.26 0.39 0.80 -
P/RPS 0.17 0.08 0.07 0.10 0.05 0.09 0.21 -3.45%
P/EPS 8.54 -0.37 -9.47 19.11 -2.06 -1.64 -8.38 -
EY 11.71 -267.88 -10.56 5.23 -48.54 -61.03 -11.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.34 0.68 1.10 2.36 1.70 1.60 -17.61%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 03/04/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.25 0.12 0.19 0.42 0.29 0.34 0.58 -
P/RPS 0.30 0.11 0.05 0.10 0.06 0.08 0.15 12.24%
P/EPS 15.25 -0.50 -7.20 19.11 -2.30 -1.43 -6.07 -
EY 6.56 -200.91 -13.89 5.23 -43.52 -70.00 -16.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.46 0.52 1.10 2.63 1.48 1.16 -4.31%

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