[JOHAN] YoY Annualized Quarter 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- 18.2%
YoY- -87.81%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 556,278 522,080 1,874,398 1,667,746 1,523,948 1,389,884 1,226,082 -12.33%
PBT 26,908 11,060 -2,642 -35,592 -9,760 -13,556 -18,770 -
Tax -1,178 -7,026 -4,216 -2,812 9,760 13,556 18,770 -
NP 25,730 4,034 -6,858 -38,404 0 0 0 -
-
NP to SH 24,992 6,272 -6,858 -38,404 -20,448 -23,322 -26,314 -
-
Tax Rate 4.38% 63.53% - - - - - -
Total Cost 530,548 518,046 1,881,256 1,706,150 1,523,948 1,389,884 1,226,082 -13.02%
-
Net Worth 149,342 173,491 197,653 207,789 61,963 134,859 176,458 -2.74%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 149,342 173,491 197,653 207,789 61,963 134,859 176,458 -2.74%
NOSH 507,967 505,806 511,791 309,210 309,818 309,310 309,576 8.59%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 4.63% 0.77% -0.37% -2.30% 0.00% 0.00% 0.00% -
ROE 16.73% 3.62% -3.47% -18.48% -33.00% -17.29% -14.91% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 109.51 103.22 366.24 539.36 491.88 449.35 396.05 -19.27%
EPS 4.92 1.24 -1.34 -12.42 -6.60 -7.54 -8.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.294 0.343 0.3862 0.672 0.20 0.436 0.57 -10.44%
Adjusted Per Share Value based on latest NOSH - 309,751
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 48.00 45.05 161.74 143.91 131.50 119.93 105.80 -12.33%
EPS 2.16 0.54 -0.59 -3.31 -1.76 -2.01 -2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1289 0.1497 0.1706 0.1793 0.0535 0.1164 0.1523 -2.74%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.12 0.14 0.29 0.31 0.31 0.60 0.77 -
P/RPS 0.11 0.14 0.08 0.06 0.06 0.13 0.19 -8.70%
P/EPS 2.44 11.29 -21.64 -2.50 -4.70 -7.96 -9.06 -
EY 41.00 8.86 -4.62 -40.06 -21.29 -12.57 -11.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.75 0.46 1.55 1.38 1.35 -18.00%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 26/09/06 21/09/05 24/09/04 29/09/03 25/09/02 26/09/01 27/09/00 -
Price 0.12 0.12 0.28 0.37 0.28 0.38 0.66 -
P/RPS 0.11 0.12 0.08 0.07 0.06 0.08 0.17 -6.99%
P/EPS 2.44 9.68 -20.90 -2.98 -4.24 -5.04 -7.76 -
EY 41.00 10.33 -4.79 -33.57 -23.57 -19.84 -12.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.73 0.55 1.40 0.87 1.16 -15.90%

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