[JOHAN] QoQ Annualized Quarter Result on 30-Apr-2014 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
24-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- 220.72%
YoY- 282.03%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 204,491 200,501 241,016 247,708 260,244 268,240 277,660 -18.40%
PBT -26,461 -12,304 -2,590 6,964 -22,928 -13,892 -11,070 78.49%
Tax 9,838 13,526 18,534 39,980 -15,228 -15,397 -14,742 -
NP -16,623 1,222 15,944 46,944 -38,156 -29,289 -25,812 -25.36%
-
NP to SH -16,387 996 15,564 46,448 -38,476 -29,484 -26,114 -26.64%
-
Tax Rate - - - -574.10% - - - -
Total Cost 221,114 199,278 225,072 200,764 298,400 297,529 303,472 -18.98%
-
Net Worth 205,660 16,633,200 20,488,547 21,245,660 21,713,346 210,300 226,747 -6.28%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 205,660 16,633,200 20,488,547 21,245,660 21,713,346 210,300 226,747 -6.28%
NOSH 633,775 497,999 607,968 614,391 622,337 648,475 673,041 -3.91%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin -8.13% 0.61% 6.62% 18.95% -14.66% -10.92% -9.30% -
ROE -7.97% 0.01% 0.08% 0.22% -0.18% -14.02% -11.52% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 32.27 40.26 39.64 40.32 41.82 41.36 41.25 -15.06%
EPS -2.63 0.19 2.56 7.52 -6.12 -4.69 -4.14 -26.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3245 33.40 33.70 34.58 34.89 0.3243 0.3369 -2.46%
Adjusted Per Share Value based on latest NOSH - 614,391
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 17.65 17.30 20.80 21.37 22.46 23.15 23.96 -18.38%
EPS -1.41 0.09 1.34 4.01 -3.32 -2.54 -2.25 -26.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1775 14.3527 17.6795 18.3328 18.7364 0.1815 0.1957 -6.28%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.195 0.22 0.215 0.165 0.15 0.165 0.18 -
P/RPS 0.60 0.55 0.54 0.41 0.36 0.40 0.44 22.90%
P/EPS -7.54 110.00 8.40 2.18 -2.43 -3.63 -4.64 38.09%
EY -13.26 0.91 11.91 45.82 -41.22 -27.56 -21.56 -27.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.01 0.01 0.00 0.00 0.51 0.53 8.59%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 24/03/15 18/12/14 11/09/14 24/06/14 31/03/14 13/12/13 26/09/13 -
Price 0.195 0.175 0.25 0.16 0.165 0.16 0.175 -
P/RPS 0.60 0.43 0.63 0.40 0.39 0.39 0.42 26.76%
P/EPS -7.54 87.50 9.77 2.12 -2.67 -3.52 -4.51 40.73%
EY -13.26 1.14 10.24 47.25 -37.47 -28.42 -22.17 -28.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.01 0.01 0.00 0.00 0.49 0.52 9.98%

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