[JOHAN] QoQ Annualized Quarter Result on 31-Jul-2002 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
25-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 23.95%
YoY- 12.32%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 1,617,972 1,471,328 1,543,164 1,523,948 1,411,824 1,396,979 1,469,302 6.65%
PBT -53,480 -27,194 -16,209 -9,760 -15,260 -55,910 -14,198 142.67%
Tax 6,532 -11,860 -9,076 9,760 15,260 55,910 14,198 -40.48%
NP -46,948 -39,054 -25,285 0 0 0 0 -
-
NP to SH -46,948 -39,054 -25,285 -20,448 -26,888 -73,634 -23,442 59.08%
-
Tax Rate - - - - - - - -
Total Cost 1,664,920 1,510,382 1,568,449 1,523,948 1,411,824 1,396,979 1,469,302 8.71%
-
Net Worth 16,072 34,162 52,591 61,963 68,149 71,158 128,769 -75.11%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 16,072 34,162 52,591 61,963 68,149 71,158 128,769 -75.11%
NOSH 309,683 309,444 309,363 309,818 309,769 309,386 309,542 0.03%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin -2.90% -2.65% -1.64% 0.00% 0.00% 0.00% 0.00% -
ROE -292.10% -114.32% -48.08% -33.00% -39.45% -103.48% -18.21% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 522.46 475.47 498.82 491.88 455.77 451.53 474.67 6.62%
EPS -15.16 -12.62 -8.17 -6.60 -8.68 -23.80 -7.57 59.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.1104 0.17 0.20 0.22 0.23 0.416 -75.12%
Adjusted Per Share Value based on latest NOSH - 309,911
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 139.61 126.96 133.16 131.50 121.83 120.54 126.79 6.65%
EPS -4.05 -3.37 -2.18 -1.76 -2.32 -6.35 -2.02 59.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0139 0.0295 0.0454 0.0535 0.0588 0.0614 0.1111 -75.08%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.29 0.26 0.29 0.31 0.35 0.39 0.35 -
P/RPS 0.06 0.05 0.06 0.06 0.08 0.09 0.07 -9.79%
P/EPS -1.91 -2.06 -3.55 -4.70 -4.03 -1.64 -4.62 -44.59%
EY -52.28 -48.54 -28.18 -21.29 -24.80 -61.03 -21.64 80.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.59 2.36 1.71 1.55 1.59 1.70 0.84 255.02%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 26/06/03 31/03/03 20/12/02 25/09/02 28/06/02 29/03/02 21/12/01 -
Price 0.27 0.29 0.27 0.28 0.31 0.34 0.40 -
P/RPS 0.05 0.06 0.05 0.06 0.07 0.08 0.08 -26.96%
P/EPS -1.78 -2.30 -3.30 -4.24 -3.57 -1.43 -5.28 -51.65%
EY -56.15 -43.52 -30.27 -23.57 -28.00 -70.00 -18.93 106.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.20 2.63 1.59 1.40 1.41 1.48 0.96 209.38%

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