[JOHAN] YoY Annualized 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- -23.66%
YoY- -7.86%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 533,100 1,839,732 1,647,058 1,543,164 1,469,302 1,171,318 1,378,541 1.01%
PBT -902 5,280 9,837 -16,209 -14,198 -19,374 -14,320 2.98%
Tax -5,962 -9,686 -3,752 -9,076 14,198 19,374 14,320 -
NP -6,865 -4,406 6,085 -25,285 0 0 0 -100.00%
-
NP to SH -5,000 -4,406 6,085 -25,285 -23,442 -26,282 -30,261 1.93%
-
Tax Rate - 183.45% 38.14% - - - - -
Total Cost 539,965 1,844,138 1,640,973 1,568,449 1,469,302 1,171,318 1,378,541 1.00%
-
Net Worth 168,243 199,672 127,031 52,591 128,769 161,223 29,282,167 5.63%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 168,243 199,672 127,031 52,591 128,769 161,223 29,282,167 5.63%
NOSH 506,756 508,461 330,724 309,363 309,542 309,450 309,209 -0.52%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin -1.29% -0.24% 0.37% -1.64% 0.00% 0.00% 0.00% -
ROE -2.97% -2.21% 4.79% -48.08% -18.21% -16.30% -0.10% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 105.20 361.82 498.02 498.82 474.67 378.52 445.83 1.54%
EPS -0.80 -0.87 1.84 -8.17 -7.57 -8.49 -9.79 2.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.332 0.3927 0.3841 0.17 0.416 0.521 94.70 6.19%
Adjusted Per Share Value based on latest NOSH - 308,833
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 45.64 157.51 141.01 132.12 125.79 100.28 118.02 1.01%
EPS -0.43 -0.38 0.52 -2.16 -2.01 -2.25 -2.59 1.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.144 0.1709 0.1088 0.045 0.1102 0.138 25.0697 5.63%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 0.10 0.28 0.48 0.29 0.35 0.69 0.00 -
P/RPS 0.10 0.08 0.10 0.06 0.07 0.18 0.00 -100.00%
P/EPS -10.14 -32.31 26.09 -3.55 -4.62 -8.12 0.00 -100.00%
EY -9.87 -3.10 3.83 -28.18 -21.64 -12.31 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.71 1.25 1.71 0.84 1.32 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 15/12/05 13/12/04 30/12/03 20/12/02 21/12/01 22/12/00 24/12/99 -
Price 0.09 0.24 0.44 0.27 0.40 0.65 0.00 -
P/RPS 0.09 0.07 0.09 0.05 0.08 0.17 0.00 -100.00%
P/EPS -9.12 -27.69 23.91 -3.30 -5.28 -7.65 0.00 -100.00%
EY -10.96 -3.61 4.18 -30.27 -18.93 -13.07 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.61 1.15 1.59 0.96 1.25 0.00 -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
Post a Comment