[JOHAN] YoY Cumulative Quarter Result on 30-Apr-2003 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 69.95%
YoY- -74.61%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 144,051 124,477 484,951 404,493 352,956 355,346 320,957 -12.49%
PBT 11,373 3,202 -1,433 -13,370 -3,815 -1,919 -5,192 -
Tax -213 -2,081 -1,097 1,633 3,815 1,919 5,192 -
NP 11,160 1,121 -2,530 -11,737 0 0 0 -
-
NP to SH 10,989 1,121 -2,530 -11,737 -6,722 -4,991 0 -
-
Tax Rate 1.87% 64.99% - - - - - -
Total Cost 132,891 123,356 487,481 416,230 352,956 355,346 320,957 -13.66%
-
Net Worth 0 191,283 195,265 16,072 68,149 141,979 179,960 -
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 0 191,283 195,265 16,072 68,149 141,979 179,960 -
NOSH 508,749 509,545 506,000 309,683 309,769 309,999 309,209 8.64%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 7.75% 0.90% -0.52% -2.90% 0.00% 0.00% 0.00% -
ROE 0.00% 0.59% -1.30% -73.03% -9.86% -3.52% 0.00% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 28.31 24.43 95.84 130.62 113.94 114.63 103.80 -19.46%
EPS 1.76 0.22 -0.50 -3.79 -2.17 -1.61 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3754 0.3859 0.0519 0.22 0.458 0.582 -
Adjusted Per Share Value based on latest NOSH - 309,683
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 12.43 10.74 41.85 34.90 30.46 30.66 27.70 -12.49%
EPS 0.95 0.10 -0.22 -1.01 -0.58 -0.43 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1651 0.1685 0.0139 0.0588 0.1225 0.1553 -
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.12 0.19 0.38 0.29 0.35 0.51 0.89 -
P/RPS 0.42 0.78 0.40 0.22 0.31 0.44 0.86 -11.25%
P/EPS 5.56 86.36 -76.00 -7.65 -16.13 -31.68 -39.38 -
EY 18.00 1.16 -1.32 -13.07 -6.20 -3.16 -2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.51 0.98 5.59 1.59 1.11 1.53 -
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 30/06/06 01/07/05 30/06/04 26/06/03 28/06/02 29/06/01 27/06/00 -
Price 0.12 0.13 0.32 0.27 0.31 0.46 0.80 -
P/RPS 0.42 0.53 0.33 0.21 0.27 0.40 0.77 -9.60%
P/EPS 5.56 59.09 -64.00 -7.12 -14.29 -28.57 -35.40 -
EY 18.00 1.69 -1.56 -14.04 -7.00 -3.50 -2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 0.83 5.20 1.41 1.00 1.37 -

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