[JOHAN] YoY TTM Result on 31-Jul-2004 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 37.57%
YoY- 150.05%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 458,780 557,700 849,694 1,729,719 1,543,227 1,461,942 1,257,419 -15.46%
PBT 513 -134,276 1,538 24,636 -40,110 -62,714 -19,786 -
Tax 1,090 24,378 -6,799 -595 -7,922 -14,621 19,786 -38.30%
NP 1,603 -109,898 -5,261 24,041 -48,032 -77,335 0 -
-
NP to SH 1,095 -113,326 -6,084 24,041 -48,032 -77,335 -28,056 -
-
Tax Rate -212.48% - 442.07% 2.42% - - - -
Total Cost 457,177 667,598 854,955 1,705,678 1,591,259 1,539,277 1,257,419 -15.51%
-
Net Worth 178,080 0 172,786 192,885 208,152 61,982 134,614 4.77%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 178,080 0 172,786 192,885 208,152 61,982 134,614 4.77%
NOSH 613,225 502,333 503,749 499,444 309,751 309,911 308,749 12.11%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 0.35% -19.71% -0.62% 1.39% -3.11% -5.29% 0.00% -
ROE 0.61% 0.00% -3.52% 12.46% -23.08% -124.77% -20.84% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 74.81 111.02 168.67 346.33 498.22 471.73 407.26 -24.59%
EPS 0.18 -22.56 -1.21 4.81 -15.51 -24.95 -9.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2904 0.00 0.343 0.3862 0.672 0.20 0.436 -6.54%
Adjusted Per Share Value based on latest NOSH - 499,444
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 39.28 47.75 72.75 148.09 132.12 125.16 107.65 -15.46%
EPS 0.09 -9.70 -0.52 2.06 -4.11 -6.62 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1525 0.00 0.1479 0.1651 0.1782 0.0531 0.1152 4.78%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.28 0.12 0.14 0.29 0.31 0.31 0.60 -
P/RPS 0.37 0.11 0.08 0.08 0.06 0.07 0.15 16.23%
P/EPS 156.81 -0.53 -11.59 6.02 -2.00 -1.24 -6.60 -
EY 0.64 -188.00 -8.63 16.60 -50.02 -80.50 -15.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.00 0.41 0.75 0.46 1.55 1.38 -5.86%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 18/09/07 26/09/06 21/09/05 24/09/04 29/09/03 25/09/02 26/09/01 -
Price 0.26 0.12 0.12 0.28 0.37 0.28 0.38 -
P/RPS 0.35 0.11 0.07 0.08 0.07 0.06 0.09 25.38%
P/EPS 145.61 -0.53 -9.94 5.82 -2.39 -1.12 -4.18 -
EY 0.69 -188.00 -10.06 17.19 -41.91 -89.12 -23.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.00 0.35 0.73 0.55 1.40 0.87 0.56%

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