[JOHAN] YoY Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 115.85%
YoY- 124.07%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 547,461 533,100 1,839,732 1,647,058 1,543,164 1,469,302 1,171,318 -11.90%
PBT 11,945 -902 5,280 9,837 -16,209 -14,198 -19,374 -
Tax -1,616 -5,962 -9,686 -3,752 -9,076 14,198 19,374 -
NP 10,329 -6,865 -4,406 6,085 -25,285 0 0 -
-
NP to SH 9,709 -5,000 -4,406 6,085 -25,285 -23,442 -26,282 -
-
Tax Rate 13.53% - 183.45% 38.14% - - - -
Total Cost 537,132 539,965 1,844,138 1,640,973 1,568,449 1,469,302 1,171,318 -12.17%
-
Net Worth 178,626 168,243 199,672 127,031 52,591 128,769 161,223 1.72%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 178,626 168,243 199,672 127,031 52,591 128,769 161,223 1.72%
NOSH 622,393 506,756 508,461 330,724 309,363 309,542 309,450 12.34%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 1.89% -1.29% -0.24% 0.37% -1.64% 0.00% 0.00% -
ROE 5.44% -2.97% -2.21% 4.79% -48.08% -18.21% -16.30% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 87.96 105.20 361.82 498.02 498.82 474.67 378.52 -21.58%
EPS 1.56 -0.80 -0.87 1.84 -8.17 -7.57 -8.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.287 0.332 0.3927 0.3841 0.17 0.416 0.521 -9.45%
Adjusted Per Share Value based on latest NOSH - 331,464
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 46.87 45.64 157.51 141.01 132.12 125.79 100.28 -11.90%
EPS 0.83 -0.43 -0.38 0.52 -2.16 -2.01 -2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1529 0.144 0.1709 0.1088 0.045 0.1102 0.138 1.72%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.12 0.10 0.28 0.48 0.29 0.35 0.69 -
P/RPS 0.14 0.10 0.08 0.10 0.06 0.07 0.18 -4.10%
P/EPS 7.69 -10.14 -32.31 26.09 -3.55 -4.62 -8.12 -
EY 13.00 -9.87 -3.10 3.83 -28.18 -21.64 -12.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.30 0.71 1.25 1.71 0.84 1.32 -17.36%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 18/12/06 15/12/05 13/12/04 30/12/03 20/12/02 21/12/01 22/12/00 -
Price 0.13 0.09 0.24 0.44 0.27 0.40 0.65 -
P/RPS 0.15 0.09 0.07 0.09 0.05 0.08 0.17 -2.06%
P/EPS 8.33 -9.12 -27.69 23.91 -3.30 -5.28 -7.65 -
EY 12.00 -10.96 -3.61 4.18 -30.27 -18.93 -13.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.27 0.61 1.15 1.59 0.96 1.25 -15.65%

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