[JOHAN] QoQ Annualized Quarter Result on 31-Oct-2002 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
20-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -23.66%
YoY- -7.86%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 1,667,746 1,617,972 1,471,328 1,543,164 1,523,948 1,411,824 1,396,979 12.57%
PBT -35,592 -53,480 -27,194 -16,209 -9,760 -15,260 -55,910 -26.05%
Tax -2,812 6,532 -11,860 -9,076 9,760 15,260 55,910 -
NP -38,404 -46,948 -39,054 -25,285 0 0 0 -
-
NP to SH -38,404 -46,948 -39,054 -25,285 -20,448 -26,888 -73,634 -35.28%
-
Tax Rate - - - - - - - -
Total Cost 1,706,150 1,664,920 1,510,382 1,568,449 1,523,948 1,411,824 1,396,979 14.29%
-
Net Worth 207,789 16,072 34,162 52,591 61,963 68,149 71,158 104.70%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 207,789 16,072 34,162 52,591 61,963 68,149 71,158 104.70%
NOSH 309,210 309,683 309,444 309,363 309,818 309,769 309,386 -0.03%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin -2.30% -2.90% -2.65% -1.64% 0.00% 0.00% 0.00% -
ROE -18.48% -292.10% -114.32% -48.08% -33.00% -39.45% -103.48% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 539.36 522.46 475.47 498.82 491.88 455.77 451.53 12.61%
EPS -12.42 -15.16 -12.62 -8.17 -6.60 -8.68 -23.80 -35.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.672 0.0519 0.1104 0.17 0.20 0.22 0.23 104.77%
Adjusted Per Share Value based on latest NOSH - 308,833
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 143.91 139.61 126.96 133.16 131.50 121.83 120.54 12.57%
EPS -3.31 -4.05 -3.37 -2.18 -1.76 -2.32 -6.35 -35.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1793 0.0139 0.0295 0.0454 0.0535 0.0588 0.0614 104.70%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.31 0.29 0.26 0.29 0.31 0.35 0.39 -
P/RPS 0.06 0.06 0.05 0.06 0.06 0.08 0.09 -23.74%
P/EPS -2.50 -1.91 -2.06 -3.55 -4.70 -4.03 -1.64 32.55%
EY -40.06 -52.28 -48.54 -28.18 -21.29 -24.80 -61.03 -24.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 5.59 2.36 1.71 1.55 1.59 1.70 -58.26%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 29/09/03 26/06/03 31/03/03 20/12/02 25/09/02 28/06/02 29/03/02 -
Price 0.37 0.27 0.29 0.27 0.28 0.31 0.34 -
P/RPS 0.07 0.05 0.06 0.05 0.06 0.07 0.08 -8.53%
P/EPS -2.98 -1.78 -2.30 -3.30 -4.24 -3.57 -1.43 63.36%
EY -33.57 -56.15 -43.52 -30.27 -23.57 -28.00 -70.00 -38.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 5.20 2.63 1.59 1.40 1.41 1.48 -48.40%

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