[JOHAN] YoY TTM Result on 31-Jan-2003 [#4]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 51.28%
YoY- 50.42%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 540,601 1,525,853 1,626,393 1,471,328 1,394,910 1,175,518 976,291 -9.37%
PBT -142,200 -5,313 8,161 -27,194 -64,611 -22,394 -51,152 18.56%
Tax 23,396 -7,336 107 -11,860 -2,500 22,394 51,152 -12.21%
NP -118,804 -12,649 8,268 -39,054 -67,111 0 0 -
-
NP to SH -122,686 -12,649 8,268 -39,054 -78,771 -29,553 -61,866 12.07%
-
Tax Rate - - -1.31% - - - - -
Total Cost 659,405 1,538,502 1,618,125 1,510,382 1,462,021 1,175,518 976,291 -6.32%
-
Net Worth 139,855 187,184 143,100 40,237 71,147 154,732 187,507 -4.76%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 139,855 187,184 143,100 40,237 71,147 154,732 187,507 -4.76%
NOSH 508,936 509,899 375,000 309,520 309,337 309,465 308,400 8.69%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin -21.98% -0.83% 0.51% -2.65% -4.81% 0.00% 0.00% -
ROE -87.72% -6.76% 5.78% -97.06% -110.71% -19.10% -32.99% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 106.22 299.25 433.70 475.36 450.93 379.85 316.57 -16.62%
EPS -24.11 -2.48 2.20 -12.62 -25.46 -9.55 -20.06 3.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2748 0.3671 0.3816 0.13 0.23 0.50 0.608 -12.38%
Adjusted Per Share Value based on latest NOSH - 309,520
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 46.28 130.63 139.24 125.97 119.42 100.64 83.58 -9.37%
EPS -10.50 -1.08 0.71 -3.34 -6.74 -2.53 -5.30 12.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1197 0.1603 0.1225 0.0344 0.0609 0.1325 0.1605 -4.76%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.09 0.25 0.42 0.26 0.39 0.80 0.94 -
P/RPS 0.08 0.08 0.10 0.05 0.09 0.21 0.30 -19.75%
P/EPS -0.37 -10.08 19.05 -2.06 -1.53 -8.38 -4.69 -34.48%
EY -267.85 -9.92 5.25 -48.53 -65.29 -11.94 -21.34 52.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.68 1.10 2.00 1.70 1.60 1.55 -22.70%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 03/04/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - -
Price 0.12 0.19 0.42 0.29 0.34 0.58 0.00 -
P/RPS 0.11 0.06 0.10 0.06 0.08 0.15 0.00 -
P/EPS -0.50 -7.66 19.05 -2.30 -1.34 -6.07 0.00 -
EY -200.89 -13.06 5.25 -43.51 -74.90 -16.46 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 1.10 2.23 1.48 1.16 0.00 -

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