[JOHAN] QoQ Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 79.97%
YoY- -36.01%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 260,244 201,180 138,830 62,587 286,493 217,255 144,486 47.87%
PBT -22,928 -10,419 -5,535 -3,607 -27,754 -19,768 -13,402 42.90%
Tax -15,228 -11,548 -7,371 -2,838 -4,221 -1,898 -1,607 345.97%
NP -38,156 -21,967 -12,906 -6,445 -31,975 -21,666 -15,009 85.95%
-
NP to SH -38,476 -22,113 -13,057 -6,379 -31,851 -21,597 -14,508 91.25%
-
Tax Rate - - - - - - - -
Total Cost 298,400 223,147 151,736 69,032 318,468 238,921 159,495 51.66%
-
Net Worth 21,713,346 210,300 226,747 207,880 220,879 217,588 227,022 1974.10%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 21,713,346 210,300 226,747 207,880 220,879 217,588 227,022 1974.10%
NOSH 622,337 648,475 673,041 625,392 623,072 622,391 622,660 -0.03%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin -14.66% -10.92% -9.30% -10.30% -11.16% -9.97% -10.39% -
ROE -0.18% -10.51% -5.76% -3.07% -14.42% -9.93% -6.39% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 41.82 31.02 20.63 10.01 45.98 34.91 23.20 47.95%
EPS -6.12 -3.52 -2.07 -1.03 -5.16 -3.50 -2.42 85.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 34.89 0.3243 0.3369 0.3324 0.3545 0.3496 0.3646 1974.82%
Adjusted Per Share Value based on latest NOSH - 625,392
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 22.28 17.22 11.89 5.36 24.53 18.60 12.37 47.87%
EPS -3.29 -1.89 -1.12 -0.55 -2.73 -1.85 -1.24 91.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.5897 0.18 0.1941 0.178 0.1891 0.1863 0.1944 1973.84%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.15 0.165 0.18 0.14 0.15 0.19 0.20 -
P/RPS 0.36 0.53 0.87 1.40 0.33 0.54 0.86 -43.95%
P/EPS -2.43 -4.84 -9.28 -13.73 -2.93 -5.48 -8.58 -56.77%
EY -41.22 -20.67 -10.78 -7.29 -34.08 -18.26 -11.65 131.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.51 0.53 0.42 0.42 0.54 0.55 -
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/03/14 13/12/13 26/09/13 27/06/13 27/03/13 13/12/12 20/09/12 -
Price 0.165 0.16 0.175 0.175 0.135 0.17 0.19 -
P/RPS 0.39 0.52 0.85 1.75 0.29 0.49 0.82 -38.98%
P/EPS -2.67 -4.69 -9.02 -17.16 -2.64 -4.90 -8.15 -52.38%
EY -37.47 -21.31 -11.09 -5.83 -37.87 -20.41 -12.26 110.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.49 0.52 0.53 0.38 0.49 0.52 -

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