[JOHAN] YoY TTM Result on 31-Oct-2003 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 67.68%
YoY- 80.63%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 551,372 545,879 1,770,898 1,549,249 1,450,306 1,399,006 1,152,726 -11.56%
PBT -132,564 -9,950 4,743 -7,659 -66,119 -18,512 -61,074 13.78%
Tax 24,713 -2,601 -4,344 -7,867 -14,034 12,590 61,074 -13.99%
NP -107,851 -12,551 399 -15,526 -80,153 -5,922 0 -
-
NP to SH -111,655 -13,094 399 -15,526 -80,153 -27,423 -68,331 8.52%
-
Tax Rate - - 91.59% - - - - -
Total Cost 659,223 558,430 1,770,499 1,564,775 1,530,459 1,404,928 1,152,726 -8.88%
-
Net Worth 178,179 169,344 243,473 127,315 52,501 128,981 161,092 1.69%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 178,179 169,344 243,473 127,315 52,501 128,981 161,092 1.69%
NOSH 620,833 510,074 620,000 331,464 308,833 310,052 309,198 12.31%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin -19.56% -2.30% 0.02% -1.00% -5.53% -0.42% 0.00% -
ROE -62.66% -7.73% 0.16% -12.19% -152.67% -21.26% -42.42% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 88.81 107.02 285.63 467.40 469.61 451.22 372.81 -21.25%
EPS -17.98 -2.57 0.06 -4.68 -25.95 -8.84 -22.10 -3.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.287 0.332 0.3927 0.3841 0.17 0.416 0.521 -9.45%
Adjusted Per Share Value based on latest NOSH - 331,464
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 47.58 47.10 152.81 133.68 125.15 120.72 99.47 -11.56%
EPS -9.63 -1.13 0.03 -1.34 -6.92 -2.37 -5.90 8.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1538 0.1461 0.2101 0.1099 0.0453 0.1113 0.139 1.69%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.12 0.10 0.28 0.48 0.29 0.35 0.69 -
P/RPS 0.14 0.09 0.10 0.10 0.06 0.08 0.19 -4.96%
P/EPS -0.67 -3.90 435.09 -10.25 -1.12 -3.96 -3.12 -22.60%
EY -149.87 -25.67 0.23 -9.76 -89.49 -25.27 -32.03 29.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.30 0.71 1.25 1.71 0.84 1.32 -17.36%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 18/12/06 15/12/05 13/12/04 30/12/03 20/12/02 21/12/01 22/12/00 -
Price 0.13 0.09 0.24 0.44 0.27 0.40 0.65 -
P/RPS 0.15 0.08 0.08 0.09 0.06 0.09 0.17 -2.06%
P/EPS -0.72 -3.51 372.93 -9.39 -1.04 -4.52 -2.94 -20.89%
EY -138.34 -28.52 0.27 -10.65 -96.12 -22.11 -34.00 26.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.27 0.61 1.15 1.59 0.96 1.25 -15.65%

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