[JOHAN] QoQ 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
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 1,549,249 1,543,227 1,522,865 1,471,328 1,450,306 1,461,942 1,392,520 7.34%
PBT -7,659 -40,110 -36,749 -27,194 -66,119 -62,714 -66,507 -76.23%
Tax -7,867 -7,922 -7,320 -11,860 -14,034 -14,621 -7,326 4.85%
NP -15,526 -48,032 -44,069 -39,054 -80,153 -77,335 -73,833 -64.53%
-
NP to SH -15,526 -48,032 -44,069 -39,054 -80,153 -77,335 -80,502 -66.51%
-
Tax Rate - - - - - - - -
Total Cost 1,564,775 1,591,259 1,566,934 1,510,382 1,530,459 1,539,277 1,466,353 4.41%
-
Net Worth 127,315 208,152 16,072 40,237 52,501 61,982 68,149 51.51%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 127,315 208,152 16,072 40,237 52,501 61,982 68,149 51.51%
NOSH 331,464 309,751 309,683 309,520 308,833 309,911 309,769 4.60%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin -1.00% -3.11% -2.89% -2.65% -5.53% -5.29% -5.30% -
ROE -12.19% -23.08% -274.19% -97.06% -152.67% -124.77% -118.13% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 467.40 498.22 491.75 475.36 469.61 471.73 449.53 2.62%
EPS -4.68 -15.51 -14.23 -12.62 -25.95 -24.95 -25.99 -68.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3841 0.672 0.0519 0.13 0.17 0.20 0.22 44.84%
Adjusted Per Share Value based on latest NOSH - 309,520
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 132.64 132.12 130.38 125.97 124.17 125.16 119.22 7.34%
EPS -1.33 -4.11 -3.77 -3.34 -6.86 -6.62 -6.89 -66.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.109 0.1782 0.0138 0.0344 0.0449 0.0531 0.0583 51.59%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 0.48 0.31 0.29 0.26 0.29 0.31 0.35 -
P/RPS 0.10 0.06 0.06 0.05 0.06 0.07 0.08 15.99%
P/EPS -10.25 -2.00 -2.04 -2.06 -1.12 -1.24 -1.35 284.87%
EY -9.76 -50.02 -49.07 -48.53 -89.49 -80.50 -74.25 -74.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.46 5.59 2.00 1.71 1.55 1.59 -14.78%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 30/12/03 29/09/03 26/06/03 31/03/03 20/12/02 25/09/02 28/06/02 -
Price 0.44 0.37 0.27 0.29 0.27 0.28 0.31 -
P/RPS 0.09 0.07 0.05 0.06 0.06 0.06 0.07 18.18%
P/EPS -9.39 -2.39 -1.90 -2.30 -1.04 -1.12 -1.19 294.86%
EY -10.65 -41.91 -52.70 -43.51 -96.12 -89.12 -83.83 -74.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.55 5.20 2.23 1.59 1.40 1.41 -12.67%

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