[JOHAN] QoQ Cumulative Quarter Result on 31-Oct-2015 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
08-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- -66.33%
YoY- -3785.27%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 89,970 42,864 221,862 165,805 110,233 55,450 204,491 -42.18%
PBT -16,829 -6,054 -47,968 -55,741 -20,507 -8,250 -26,461 -26.06%
Tax -41 -5 34,691 28,225 4,266 4,664 9,838 -
NP -16,870 -6,059 -13,277 -27,516 -16,241 -3,586 -16,623 0.98%
-
NP to SH -16,278 -5,757 -13,135 -27,529 -16,551 -3,961 -16,387 -0.44%
-
Tax Rate - - - - - - - -
Total Cost 106,840 48,923 235,139 193,321 126,474 59,036 221,114 -38.45%
-
Net Worth 193,963 200,994 206,557 200,924 206,665 220,996 205,660 -3.83%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 193,963 200,994 206,557 200,924 206,665 220,996 205,660 -3.83%
NOSH 623,678 625,760 621,226 622,828 634,137 682,931 633,775 -1.06%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin -18.75% -14.14% -5.98% -16.60% -14.73% -6.47% -8.13% -
ROE -8.39% -2.86% -6.36% -13.70% -8.01% -1.79% -7.97% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 14.43 6.85 35.71 26.62 17.38 8.12 32.27 -41.55%
EPS -2.61 -0.92 -2.11 -4.42 -2.66 -0.64 -2.63 -0.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.311 0.3212 0.3325 0.3226 0.3259 0.3236 0.3245 -2.79%
Adjusted Per Share Value based on latest NOSH - 606,519
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 7.76 3.70 19.14 14.31 9.51 4.78 17.65 -42.20%
EPS -1.40 -0.50 -1.13 -2.38 -1.43 -0.34 -1.41 -0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1674 0.1734 0.1782 0.1734 0.1783 0.1907 0.1775 -3.83%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.115 0.12 0.115 0.145 0.175 0.185 0.195 -
P/RPS 0.80 1.75 0.32 0.54 1.01 2.28 0.60 21.16%
P/EPS -4.41 -13.04 -5.44 -3.28 -6.70 -31.90 -7.54 -30.08%
EY -22.70 -7.67 -18.39 -30.48 -14.91 -3.14 -13.26 43.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.35 0.45 0.54 0.57 0.60 -27.57%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 22/09/16 28/06/16 25/03/16 08/12/15 14/09/15 06/07/15 24/03/15 -
Price 0.19 0.12 0.115 0.14 0.13 0.16 0.195 -
P/RPS 1.32 1.75 0.32 0.53 0.75 1.97 0.60 69.23%
P/EPS -7.28 -13.04 -5.44 -3.17 -4.98 -27.59 -7.54 -2.31%
EY -13.74 -7.67 -18.39 -31.57 -20.08 -3.63 -13.26 2.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.37 0.35 0.43 0.40 0.49 0.60 1.10%

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