[JOHAN] QoQ Annualized Quarter Result on 31-Jul-2016 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
22-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- -41.38%
YoY- 1.65%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 124,504 128,772 183,874 179,940 171,456 221,862 221,073 -31.82%
PBT 50,188 -15,187 -19,133 -33,658 -24,216 -47,968 -74,321 -
Tax -14,768 -23,142 -177 -82 -20 34,691 37,633 -
NP 35,420 -38,329 -19,310 -33,740 -24,236 -13,277 -36,688 -
-
NP to SH 36,508 -37,220 -18,066 -32,556 -23,028 -13,135 -36,705 -
-
Tax Rate 29.43% - - - - - - -
Total Cost 89,084 167,101 203,185 213,680 195,692 235,139 257,761 -50.78%
-
Net Worth 209,123 201,274 197,163 193,963 200,994 206,557 200,924 2.70%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 209,123 201,274 197,163 193,963 200,994 206,557 200,924 2.70%
NOSH 622,948 622,948 622,948 623,678 625,760 621,226 622,828 0.01%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 28.45% -29.77% -10.50% -18.75% -14.14% -5.98% -16.60% -
ROE 17.46% -18.49% -9.16% -16.78% -11.46% -6.36% -18.27% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 19.99 20.67 29.52 28.85 27.40 35.71 35.50 -31.83%
EPS 5.88 -5.98 -2.91 -5.22 -3.68 -2.11 -5.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3357 0.3231 0.3165 0.311 0.3212 0.3325 0.3226 2.69%
Adjusted Per Share Value based on latest NOSH - 622,544
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 10.74 11.11 15.87 15.53 14.79 19.14 19.08 -31.85%
EPS 3.15 -3.21 -1.56 -2.81 -1.99 -1.13 -3.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1805 0.1737 0.1701 0.1674 0.1734 0.1782 0.1734 2.71%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.32 0.175 0.19 0.115 0.12 0.115 0.145 -
P/RPS 1.60 0.85 0.64 0.40 0.44 0.32 0.41 148.07%
P/EPS 5.46 -2.93 -6.55 -2.20 -3.26 -5.44 -2.46 -
EY 18.31 -34.14 -15.26 -45.39 -30.67 -18.39 -40.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.54 0.60 0.37 0.37 0.35 0.45 64.64%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 21/06/17 20/03/17 15/12/16 22/09/16 28/06/16 25/03/16 08/12/15 -
Price 0.235 0.23 0.17 0.19 0.12 0.115 0.14 -
P/RPS 1.18 1.11 0.58 0.66 0.44 0.32 0.39 109.33%
P/EPS 4.01 -3.85 -5.86 -3.64 -3.26 -5.44 -2.38 -
EY 24.94 -25.98 -17.06 -27.47 -30.67 -18.39 -42.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.54 0.61 0.37 0.35 0.43 38.42%

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