[JOHAN] QoQ Cumulative Quarter Result on 30-Apr-2002 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 90.87%
YoY- -34.68%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 1,471,328 1,157,373 761,974 352,956 1,396,979 1,101,977 694,942 64.65%
PBT -27,194 -12,157 -4,880 -3,815 -55,910 -10,649 -6,778 151.85%
Tax -11,860 -6,807 4,880 3,815 55,910 10,649 6,778 -
NP -39,054 -18,964 0 0 0 0 0 -
-
NP to SH -39,054 -18,964 -10,224 -6,722 -73,634 -17,582 -11,661 123.35%
-
Tax Rate - - - - - - - -
Total Cost 1,510,382 1,176,337 761,974 352,956 1,396,979 1,101,977 694,942 67.55%
-
Net Worth 34,162 52,591 61,963 68,149 71,158 128,769 134,859 -59.86%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 34,162 52,591 61,963 68,149 71,158 128,769 134,859 -59.86%
NOSH 309,444 309,363 309,818 309,769 309,386 309,542 309,310 0.02%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin -2.65% -1.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -114.32% -36.06% -16.50% -9.86% -103.48% -13.65% -8.65% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 475.47 374.11 245.94 113.94 451.53 356.00 224.67 64.61%
EPS -12.62 -6.13 -3.30 -2.17 -23.80 -5.68 -3.77 123.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1104 0.17 0.20 0.22 0.23 0.416 0.436 -59.87%
Adjusted Per Share Value based on latest NOSH - 309,769
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 126.96 99.87 65.75 30.46 120.54 95.09 59.97 64.65%
EPS -3.37 -1.64 -0.88 -0.58 -6.35 -1.52 -1.01 122.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0295 0.0454 0.0535 0.0588 0.0614 0.1111 0.1164 -59.85%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.26 0.29 0.31 0.35 0.39 0.35 0.60 -
P/RPS 0.05 0.08 0.13 0.31 0.09 0.10 0.27 -67.41%
P/EPS -2.06 -4.73 -9.39 -16.13 -1.64 -6.16 -15.92 -74.32%
EY -48.54 -21.14 -10.65 -6.20 -61.03 -16.23 -6.28 289.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.71 1.55 1.59 1.70 0.84 1.38 42.86%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/03/03 20/12/02 25/09/02 28/06/02 29/03/02 21/12/01 26/09/01 -
Price 0.29 0.27 0.28 0.31 0.34 0.40 0.38 -
P/RPS 0.06 0.07 0.11 0.27 0.08 0.11 0.17 -49.96%
P/EPS -2.30 -4.40 -8.48 -14.29 -1.43 -7.04 -10.08 -62.55%
EY -43.52 -22.70 -11.79 -7.00 -70.00 -14.20 -9.92 167.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 1.59 1.40 1.41 1.48 0.96 0.87 108.64%

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