[JOHAN] YoY TTM 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- -8.99%
YoY- 37.89%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 557,700 849,694 1,729,719 1,543,227 1,461,942 1,257,419 1,259,086 -12.68%
PBT -134,276 1,538 24,636 -40,110 -62,714 -19,786 -57,659 15.12%
Tax 24,378 -6,799 -595 -7,922 -14,621 19,786 57,659 -13.36%
NP -109,898 -5,261 24,041 -48,032 -77,335 0 0 -
-
NP to SH -113,326 -6,084 24,041 -48,032 -77,335 -28,056 -67,944 8.89%
-
Tax Rate - 442.07% 2.42% - - - - -
Total Cost 667,598 854,955 1,705,678 1,591,259 1,539,277 1,257,419 1,259,086 -10.03%
-
Net Worth 0 172,786 192,885 208,152 61,982 134,614 176,614 -
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 0 172,786 192,885 208,152 61,982 134,614 176,614 -
NOSH 502,333 503,749 499,444 309,751 309,911 308,749 309,849 8.38%
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 -19.71% -0.62% 1.39% -3.11% -5.29% 0.00% 0.00% -
ROE 0.00% -3.52% 12.46% -23.08% -124.77% -20.84% -38.47% -
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 111.02 168.67 346.33 498.22 471.73 407.26 406.35 -19.43%
EPS -22.56 -1.21 4.81 -15.51 -24.95 -9.09 -21.93 0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.343 0.3862 0.672 0.20 0.436 0.57 -
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 47.75 72.75 148.09 132.12 125.16 107.65 107.80 -12.68%
EPS -9.70 -0.52 2.06 -4.11 -6.62 -2.40 -5.82 8.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1479 0.1651 0.1782 0.0531 0.1152 0.1512 -
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 0.08 0.08 0.06 0.07 0.15 0.19 -8.70%
P/EPS -0.53 -11.59 6.02 -2.00 -1.24 -6.60 -3.51 -27.01%
EY -188.00 -8.63 16.60 -50.02 -80.50 -15.14 -28.48 36.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.41 0.75 0.46 1.55 1.38 1.35 -
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 0.07 0.08 0.07 0.06 0.09 0.16 -6.05%
P/EPS -0.53 -9.94 5.82 -2.39 -1.12 -4.18 -3.01 -25.12%
EY -188.00 -10.06 17.19 -41.91 -89.12 -23.91 -33.22 33.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 0.73 0.55 1.40 0.87 1.16 -

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