[JOHAN] YoY Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
30-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -222.4%
YoY- 78.44%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 408,656 576,204 497,908 1,939,804 1,617,972 1,411,824 1,421,384 -18.75%
PBT 6,756 45,492 12,808 -5,732 -53,480 -15,260 -7,676 -
Tax -516 -852 -8,324 -4,388 6,532 15,260 7,676 -
NP 6,240 44,640 4,484 -10,120 -46,948 0 0 -
-
NP to SH 6,012 43,956 4,484 -10,120 -46,948 -26,888 -19,964 -
-
Tax Rate 7.64% 1.87% 64.99% - - - - -
Total Cost 402,416 531,564 493,424 1,949,924 1,664,920 1,411,824 1,421,384 -18.95%
-
Net Worth 176,602 0 191,283 195,265 16,072 68,149 141,979 3.70%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 176,602 0 191,283 195,265 16,072 68,149 141,979 3.70%
NOSH 626,250 508,749 509,545 506,000 309,683 309,769 309,999 12.42%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 1.53% 7.75% 0.90% -0.52% -2.90% 0.00% 0.00% -
ROE 3.40% 0.00% 2.34% -5.18% -292.10% -39.45% -14.06% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 65.25 113.26 97.72 383.36 522.46 455.77 458.51 -27.73%
EPS 0.96 7.04 0.88 -2.00 -15.16 -8.68 -6.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.282 0.00 0.3754 0.3859 0.0519 0.22 0.458 -7.76%
Adjusted Per Share Value based on latest NOSH - 506,000
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 34.99 49.33 42.63 166.08 138.52 120.87 121.69 -18.75%
EPS 0.51 3.76 0.38 -0.87 -4.02 -2.30 -1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1512 0.00 0.1638 0.1672 0.0138 0.0583 0.1216 3.69%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.26 0.12 0.19 0.38 0.29 0.35 0.51 -
P/RPS 0.40 0.11 0.19 0.10 0.06 0.08 0.11 23.99%
P/EPS 27.08 1.39 21.59 -19.00 -1.91 -4.03 -7.92 -
EY 3.69 72.00 4.63 -5.26 -52.28 -24.80 -12.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.00 0.51 0.98 5.59 1.59 1.11 -3.07%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 28/06/07 30/06/06 01/07/05 30/06/04 26/06/03 28/06/02 29/06/01 -
Price 0.31 0.12 0.13 0.32 0.27 0.31 0.46 -
P/RPS 0.48 0.11 0.13 0.08 0.05 0.07 0.10 29.86%
P/EPS 32.29 1.39 14.77 -16.00 -1.78 -3.57 -7.14 -
EY 3.10 72.00 6.77 -6.25 -56.15 -28.00 -14.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.00 0.35 0.83 5.20 1.41 1.00 1.60%

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