[JOHAN] QoQ Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -2.34%
YoY- 10.0%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 247,708 260,244 268,240 277,660 250,348 286,493 289,673 -9.93%
PBT 6,964 -22,928 -13,892 -11,070 -14,428 -27,754 -26,357 -
Tax 39,980 -15,228 -15,397 -14,742 -11,352 -4,221 -2,530 -
NP 46,944 -38,156 -29,289 -25,812 -25,780 -31,975 -28,888 -
-
NP to SH 46,448 -38,476 -29,484 -26,114 -25,516 -31,851 -28,796 -
-
Tax Rate -574.10% - - - - - - -
Total Cost 200,764 298,400 297,529 303,472 276,128 318,468 318,561 -26.55%
-
Net Worth 21,245,660 21,713,346 210,300 226,747 207,880 220,879 217,588 2038.29%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 21,245,660 21,713,346 210,300 226,747 207,880 220,879 217,588 2038.29%
NOSH 614,391 622,337 648,475 673,041 625,392 623,072 622,391 -0.86%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 18.95% -14.66% -10.92% -9.30% -10.30% -11.16% -9.97% -
ROE 0.22% -0.18% -14.02% -11.52% -12.27% -14.42% -13.23% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 40.32 41.82 41.36 41.25 40.03 45.98 46.54 -9.14%
EPS 7.52 -6.12 -4.69 -4.14 -4.12 -5.16 -4.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 34.58 34.89 0.3243 0.3369 0.3324 0.3545 0.3496 2056.86%
Adjusted Per Share Value based on latest NOSH - 729,444
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 21.37 22.46 23.15 23.96 21.60 24.72 25.00 -9.95%
EPS 4.01 -3.32 -2.54 -2.25 -2.20 -2.75 -2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.3328 18.7364 0.1815 0.1957 0.1794 0.1906 0.1878 2037.95%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.165 0.15 0.165 0.18 0.14 0.15 0.19 -
P/RPS 0.41 0.36 0.40 0.44 0.35 0.33 0.41 0.00%
P/EPS 2.18 -2.43 -3.63 -4.64 -3.43 -2.93 -4.11 -
EY 45.82 -41.22 -27.56 -21.56 -29.14 -34.08 -24.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.51 0.53 0.42 0.42 0.54 -
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 24/06/14 31/03/14 13/12/13 26/09/13 27/06/13 27/03/13 13/12/12 -
Price 0.16 0.165 0.16 0.175 0.175 0.135 0.17 -
P/RPS 0.40 0.39 0.39 0.42 0.44 0.29 0.37 5.34%
P/EPS 2.12 -2.67 -3.52 -4.51 -4.29 -2.64 -3.67 -
EY 47.25 -37.47 -28.42 -22.17 -23.31 -37.87 -27.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.49 0.52 0.53 0.38 0.49 -

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