[JOHAN] YoY Cumulative Quarter Result on 31-Oct-2000 [#3]

	31/10/03	31/10/02	31/10/01	31/10/00	31/10/99	CAGR
Cumulative Result
Revenue	1,235,294	1,157,373	1,101,977	878,489	1,033,906	-0.18%
YoY %	6.73%	5.03%	25.44%	-15.03%	-	-
Horiz. %	119.48%	111.94%	106.58%	84.97%	100.00%	-
PBT	7,378	-12,157	-10,649	-14,531	-10,740	-
YoY %	160.69%	-14.16%	26.72%	-35.30%	-	-
Horiz. %	-68.70%	113.19%	99.15%	135.30%	100.00%	-
Tax	-2,814	-6,807	10,649	14,531	10,740	-
YoY %	58.66%	-163.92%	-26.72%	35.30%	-	-
Horiz. %	-26.20%	-63.38%	99.15%	135.30%	100.00%	-
NP	4,564	-18,964	0	0	0	-100.00%
YoY %	124.07%	0.00%	0.00%	0.00%	-	-
Horiz. %	-24.07%	100.00%	-	-	-	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	4,564	-18,964	-17,582	-19,712	-22,696	-
YoY %	124.07%	-7.86%	10.81%	13.15%	-	-
Horiz. %	-20.11%	83.56%	77.47%	86.85%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	38.14%	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-
Total Cost	1,230,730	1,176,337	1,101,977	878,489	1,033,906	-0.18%
YoY %	4.62%	6.75%	25.44%	-15.03%	-	-
Horiz. %	119.04%	113.78%	106.58%	84.97%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	127,031	52,591	128,769	161,223	29,282,167	5.82%
YoY %	141.55%	-59.16%	-20.13%	-99.45%	-	-
Horiz. %	0.43%	0.18%	0.44%	0.55%	100.00%	-

	31/10/03	31/10/02	31/10/01	31/10/00	31/10/99	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/10/03	31/10/02	31/10/01	31/10/00	31/10/99	CAGR
Equity
Net Worth	127,031	52,591	128,769	161,223	29,282,167	5.82%
YoY %	141.55%	-59.16%	-20.13%	-99.45%	-	-
Horiz. %	0.43%	0.18%	0.44%	0.55%	100.00%	-
NOSH	330,724	309,363	309,542	309,450	309,209	-0.06%
YoY %	6.90%	-0.06%	0.03%	0.08%	-	-
Horiz. %	106.96%	100.05%	100.11%	100.08%	100.00%	-

	31/10/03	31/10/02	31/10/01	31/10/00	31/10/99	CAGR
Ratio Analysis
NP Margin	0.37%	-1.64%	0.00%	0.00%	0.00%	-
YoY %	122.56%	0.00%	0.00%	0.00%	-	-
Horiz. %	-22.56%	100.00%	-	-	-	-
ROE	3.59%	-36.06%	-13.65%	-12.23%	-0.08%	-
YoY %	109.96%	-164.18%	-11.61%	-15,187.50%	-	-
Horiz. %	-4,487.50%	45,075.00%	17,062.50%	15,287.50%	100.00%	-

	31/10/03	31/10/02	31/10/01	31/10/00	31/10/99	CAGR
Per Share
RPS	373.51	374.11	356.00	283.89	334.37	-0.11%
YoY %	-0.16%	5.09%	25.40%	-15.10%	-	-
Horiz. %	111.71%	111.89%	106.47%	84.90%	100.00%	-
EPS	1.38	-6.13	-5.68	-6.37	-7.34	-
YoY %	122.51%	-7.92%	10.83%	13.22%	-	-
Horiz. %	-18.80%	83.51%	77.38%	86.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.3841	0.17	0.416	0.521	94.70	5.90%
YoY %	125.94%	-59.13%	-20.15%	-99.45%	-	-
Horiz. %	0.41%	0.18%	0.44%	0.55%	100.00%	-

	31/10/03	31/10/02	31/10/01	31/10/00	31/10/99	CAGR
Adjusted Per Share Value based on latest NOSH - 309,198
RPS	106.59	99.87	95.09	75.80	89.22	-0.18%
YoY %	6.73%	5.03%	25.45%	-15.04%	-	-
Horiz. %	119.47%	111.94%	106.58%	84.96%	100.00%	-
EPS	0.39	-1.64	-1.52	-1.70	-1.96	-
YoY %	123.78%	-7.89%	10.59%	13.27%	-	-
Horiz. %	-19.90%	83.67%	77.55%	86.73%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.1096	0.0454	0.1111	0.1391	25.2675	5.82%
YoY %	141.41%	-59.14%	-20.13%	-99.45%	-	-
Horiz. %	0.43%	0.18%	0.44%	0.55%	100.00%	-

	31/10/03	31/10/02	31/10/01	31/10/00	31/10/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/03	31/10/02	31/10/01	31/10/00	-	-
Price	0.48	0.29	0.35	0.69	0.00	-
P/RPS	0.13	0.08	0.10	0.24	0.00	-100.00%
YoY %	62.50%	-20.00%	-58.33%	0.00%	-	-
Horiz. %	54.17%	33.33%	41.67%	100.00%	-	-
P/EPS	34.78	-4.73	-6.16	-10.83	0.00	-100.00%
YoY %	835.31%	23.21%	43.12%	0.00%	-	-
Horiz. %	-321.14%	43.67%	56.88%	100.00%	-	-
EY	2.88	-21.14	-16.23	-9.23	0.00	-100.00%
YoY %	113.62%	-30.25%	-75.84%	0.00%	-	-
Horiz. %	-31.20%	229.04%	175.84%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.25	1.71	0.84	1.32	0.00	-100.00%
YoY %	-26.90%	103.57%	-36.36%	0.00%	-	-
Horiz. %	94.70%	129.55%	63.64%	100.00%	-	-

	31/10/03	31/10/02	31/10/01	31/10/00	31/10/99	CAGR
Price Multiplier on Announcement Date
Date	30/12/03	20/12/02	21/12/01	22/12/00	24/12/99	-
Price	0.44	0.27	0.40	0.65	0.00	-
P/RPS	0.12	0.07	0.11	0.23	0.00	-100.00%
YoY %	71.43%	-36.36%	-52.17%	0.00%	-	-
Horiz. %	52.17%	30.43%	47.83%	100.00%	-	-
P/EPS	31.88	-4.40	-7.04	-10.20	0.00	-100.00%
YoY %	824.55%	37.50%	30.98%	0.00%	-	-
Horiz. %	-312.55%	43.14%	69.02%	100.00%	-	-
EY	3.14	-22.70	-14.20	-9.80	0.00	-100.00%
YoY %	113.83%	-59.86%	-44.90%	0.00%	-	-
Horiz. %	-32.04%	231.63%	144.90%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.15	1.59	0.96	1.25	0.00	-100.00%
YoY %	-27.67%	65.63%	-23.20%	0.00%	-	-
Horiz. %	92.00%	127.20%	76.80%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos