[JOHAN] QoQ 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- -149.57%
YoY- -47.59%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
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 429,380 404,493 313,955 395,399 409,018 352,956 295,002 28.52%
PBT -4,426 -13,370 -15,037 -7,277 -1,065 -3,815 -45,261 -78.86%
Tax -3,039 1,633 -5,053 -1,463 1,065 3,815 45,261 -
NP -7,465 -11,737 -20,090 -8,740 0 0 0 -
-
NP to SH -7,465 -11,737 -20,090 -8,740 -3,502 -6,722 -56,052 -74.01%
-
Tax Rate - - - - - - - -
Total Cost 436,845 416,230 334,045 404,139 409,018 352,956 295,002 30.01%
-
Net Worth 208,152 16,072 40,237 52,501 61,982 68,149 71,147 104.96%
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 208,152 16,072 40,237 52,501 61,982 68,149 71,147 104.96%
NOSH 309,751 309,683 309,520 308,833 309,911 309,769 309,337 0.08%
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 -1.74% -2.90% -6.40% -2.21% 0.00% 0.00% 0.00% -
ROE -3.59% -73.03% -49.93% -16.65% -5.65% -9.86% -78.78% -
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 138.62 130.62 101.43 128.03 131.98 113.94 95.37 28.40%
EPS -2.41 -3.79 -6.49 -2.83 -1.13 -2.17 -18.12 -74.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.672 0.0519 0.13 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 37.05 34.90 27.09 34.12 35.29 30.46 25.46 28.50%
EPS -0.64 -1.01 -1.73 -0.75 -0.30 -0.58 -4.84 -74.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1796 0.0139 0.0347 0.0453 0.0535 0.0588 0.0614 104.93%
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 0.22 0.22 0.26 0.23 0.23 0.31 0.41 -34.04%
P/EPS -12.86 -7.65 -4.01 -10.25 -27.43 -16.13 -2.15 230.59%
EY -7.77 -13.07 -24.96 -9.76 -3.65 -6.20 -46.46 -69.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 5.59 2.00 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 0.27 0.21 0.29 0.21 0.21 0.27 0.36 -17.49%
P/EPS -15.35 -7.12 -4.47 -9.54 -24.78 -14.29 -1.88 307.04%
EY -6.51 -14.04 -22.38 -10.48 -4.04 -7.00 -53.29 -75.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 5.20 2.23 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