[JOHAN] QoQ Annualized Quarter Result on 31-Oct-2013 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -12.9%
YoY- -2.39%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 241,016 247,708 260,244 268,240 277,660 250,348 286,493 -10.91%
PBT -2,590 6,964 -22,928 -13,892 -11,070 -14,428 -27,754 -79.51%
Tax 18,534 39,980 -15,228 -15,397 -14,742 -11,352 -4,221 -
NP 15,944 46,944 -38,156 -29,289 -25,812 -25,780 -31,975 -
-
NP to SH 15,564 46,448 -38,476 -29,484 -26,114 -25,516 -31,851 -
-
Tax Rate - -574.10% - - - - - -
Total Cost 225,072 200,764 298,400 297,529 303,472 276,128 318,468 -20.70%
-
Net Worth 20,488,547 21,245,660 21,713,346 210,300 226,747 207,880 220,879 1966.20%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 20,488,547 21,245,660 21,713,346 210,300 226,747 207,880 220,879 1966.20%
NOSH 607,968 614,391 622,337 648,475 673,041 625,392 623,072 -1.62%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 6.62% 18.95% -14.66% -10.92% -9.30% -10.30% -11.16% -
ROE 0.08% 0.22% -0.18% -14.02% -11.52% -12.27% -14.42% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 39.64 40.32 41.82 41.36 41.25 40.03 45.98 -9.44%
EPS 2.56 7.52 -6.12 -4.69 -4.14 -4.12 -5.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 33.70 34.58 34.89 0.3243 0.3369 0.3324 0.3545 2000.38%
Adjusted Per Share Value based on latest NOSH - 620,342
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 20.80 21.37 22.46 23.15 23.96 21.60 24.72 -10.90%
EPS 1.34 4.01 -3.32 -2.54 -2.25 -2.20 -2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.6795 18.3328 18.7364 0.1815 0.1957 0.1794 0.1906 1966.17%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.215 0.165 0.15 0.165 0.18 0.14 0.15 -
P/RPS 0.54 0.41 0.36 0.40 0.44 0.35 0.33 38.98%
P/EPS 8.40 2.18 -2.43 -3.63 -4.64 -3.43 -2.93 -
EY 11.91 45.82 -41.22 -27.56 -21.56 -29.14 -34.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.00 0.51 0.53 0.42 0.42 -91.78%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 11/09/14 24/06/14 31/03/14 13/12/13 26/09/13 27/06/13 27/03/13 -
Price 0.25 0.16 0.165 0.16 0.175 0.175 0.135 -
P/RPS 0.63 0.40 0.39 0.39 0.42 0.44 0.29 67.97%
P/EPS 9.77 2.12 -2.67 -3.52 -4.51 -4.29 -2.64 -
EY 10.24 47.25 -37.47 -28.42 -22.17 -23.31 -37.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.00 0.49 0.52 0.53 0.38 -91.21%

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