[JOHAN] YoY Annualized Quarter Result on 31-Jan-2005 [#4]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- -205.26%
YoY- -262.7%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 466,003 522,114 540,601 1,816,278 1,626,393 1,471,328 1,396,979 -16.71%
PBT 18,721 11,216 -142,200 -10,640 8,161 -27,194 -55,910 -
Tax 1,966 -463 21,454 -2,812 107 -11,860 55,910 -42.74%
NP 20,687 10,753 -120,746 -13,452 8,268 -39,054 0 -
-
NP to SH 19,873 10,189 -122,686 -13,452 8,268 -39,054 -73,634 -
-
Tax Rate -10.50% 4.13% - - -1.31% - - -
Total Cost 445,316 511,361 661,347 1,829,730 1,618,125 1,510,382 1,396,979 -17.34%
-
Net Worth 193,951 175,171 133,323 187,054 143,566 34,162 71,158 18.18%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 193,951 175,171 133,323 187,054 143,566 34,162 71,158 18.18%
NOSH 623,639 621,614 508,869 509,545 376,221 309,444 309,386 12.38%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 4.44% 2.06% -22.34% -0.74% 0.51% -2.65% 0.00% -
ROE 10.25% 5.82% -92.02% -7.19% 5.76% -114.32% -103.48% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 74.72 83.99 106.24 356.45 432.30 475.47 451.53 -25.89%
EPS 3.19 1.64 -19.69 -2.64 2.20 -12.62 -23.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.311 0.2818 0.262 0.3671 0.3816 0.1104 0.23 5.15%
Adjusted Per Share Value based on latest NOSH - 509,899
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 40.21 45.05 46.65 156.73 140.34 126.96 120.54 -16.71%
EPS 1.71 0.88 -10.59 -1.16 0.71 -3.37 -6.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1674 0.1512 0.115 0.1614 0.1239 0.0295 0.0614 18.18%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 0.28 0.14 0.09 0.25 0.42 0.26 0.39 -
P/RPS 0.37 0.17 0.08 0.07 0.10 0.05 0.09 26.55%
P/EPS 8.79 8.54 -0.37 -9.47 19.11 -2.06 -1.64 -
EY 11.38 11.71 -267.88 -10.56 5.23 -48.54 -61.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.50 0.34 0.68 1.10 2.36 1.70 -10.05%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 26/03/08 30/03/07 03/04/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.25 0.25 0.12 0.19 0.42 0.29 0.34 -
P/RPS 0.33 0.30 0.11 0.05 0.10 0.06 0.08 26.62%
P/EPS 7.85 15.25 -0.50 -7.20 19.11 -2.30 -1.43 -
EY 12.75 6.56 -200.91 -13.89 5.23 -43.52 -70.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 0.46 0.52 1.10 2.63 1.48 -9.74%

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