[JOHAN] YoY Quarter Result on 31-Oct-2004 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
13-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 113.79%
YoY- -99.48%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 120,360 132,457 138,785 442,600 401,421 395,399 407,035 -18.37%
PBT 4,538 -4,495 -6,207 5,281 25,174 -7,277 -3,872 -
Tax 78 -624 -959 -5,157 -1,408 -1,463 3,872 -47.82%
NP 4,616 -5,119 -7,166 124 23,766 -8,740 0 -
-
NP to SH 4,472 -5,215 -6,886 124 23,766 -8,740 -5,922 -
-
Tax Rate -1.72% - - 97.65% 5.59% - - -
Total Cost 115,744 137,576 145,951 442,476 377,655 404,139 407,035 -18.90%
-
Net Worth 186,954 178,179 169,344 243,473 127,315 52,501 128,981 6.37%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 186,954 178,179 169,344 243,473 127,315 52,501 128,981 6.37%
NOSH 621,111 620,833 510,074 620,000 331,464 308,833 310,052 12.27%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 3.84% -3.86% -5.16% 0.03% 5.92% -2.21% 0.00% -
ROE 2.39% -2.93% -4.07% 0.05% 18.67% -16.65% -4.59% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 19.38 21.34 27.21 71.39 121.11 128.03 131.28 -27.29%
EPS 0.72 -0.84 -1.11 0.02 7.17 -2.83 -1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.301 0.287 0.332 0.3927 0.3841 0.17 0.416 -5.24%
Adjusted Per Share Value based on latest NOSH - 620,000
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 10.39 11.43 11.98 38.19 34.64 34.12 35.12 -18.36%
EPS 0.39 -0.45 -0.59 0.01 2.05 -0.75 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1613 0.1538 0.1461 0.2101 0.1099 0.0453 0.1113 6.37%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.28 0.12 0.10 0.28 0.48 0.29 0.35 -
P/RPS 1.44 0.56 0.37 0.39 0.40 0.23 0.27 32.16%
P/EPS 38.89 -14.29 -7.41 1,400.00 6.69 -10.25 -18.32 -
EY 2.57 -7.00 -13.50 0.07 14.94 -9.76 -5.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.42 0.30 0.71 1.25 1.71 0.84 1.71%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 12/12/07 18/12/06 15/12/05 13/12/04 30/12/03 20/12/02 21/12/01 -
Price 0.26 0.13 0.09 0.24 0.44 0.27 0.40 -
P/RPS 1.34 0.61 0.33 0.34 0.36 0.21 0.30 28.31%
P/EPS 36.11 -15.48 -6.67 1,200.00 6.14 -9.54 -20.94 -
EY 2.77 -6.46 -15.00 0.08 16.30 -10.48 -4.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.45 0.27 0.61 1.15 1.59 0.96 -1.81%

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