[JOHAN] QoQ TTM Result on 31-Jul-2015 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
14-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- -27.41%
YoY- -130.94%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 209,276 221,862 219,920 214,357 218,155 224,632 229,581 -5.99%
PBT -45,772 -47,968 -72,974 -44,286 -35,065 -25,074 -20,349 71.75%
Tax 30,022 34,691 27,918 3,450 3,120 8,451 5,077 227.35%
NP -15,750 -13,277 -45,056 -40,836 -31,945 -16,623 -15,272 2.07%
-
NP to SH -14,931 -13,135 -44,663 -40,720 -31,960 -16,387 -15,611 -2.92%
-
Tax Rate - - - - - - - -
Total Cost 225,026 235,139 264,976 255,193 250,100 241,255 244,853 -5.47%
-
Net Worth 200,994 206,682 195,663 202,122 220,996 20,803,708 20,793,717 -95.47%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 200,994 206,682 195,663 202,122 220,996 20,803,708 20,793,717 -95.47%
NOSH 625,760 621,601 606,519 620,197 682,931 627,184 622,566 0.34%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -7.53% -5.98% -20.49% -19.05% -14.64% -7.40% -6.65% -
ROE -7.43% -6.36% -22.83% -20.15% -14.46% -0.08% -0.08% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 33.44 35.69 36.26 34.56 31.94 35.82 36.88 -6.32%
EPS -2.39 -2.11 -7.36 -6.57 -4.68 -2.61 -2.51 -3.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3212 0.3325 0.3226 0.3259 0.3236 33.17 33.40 -95.49%
Adjusted Per Share Value based on latest NOSH - 620,197
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 18.06 19.14 18.98 18.50 18.82 19.38 19.81 -5.98%
EPS -1.29 -1.13 -3.85 -3.51 -2.76 -1.41 -1.35 -2.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1734 0.1783 0.1688 0.1744 0.1907 17.9514 17.9428 -95.47%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.12 0.115 0.145 0.175 0.185 0.195 0.22 -
P/RPS 0.36 0.32 0.40 0.51 0.58 0.54 0.60 -28.88%
P/EPS -5.03 -5.44 -1.97 -2.67 -3.95 -7.46 -8.77 -30.99%
EY -19.88 -18.37 -50.78 -37.52 -25.30 -13.40 -11.40 44.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.45 0.54 0.57 0.01 0.01 1012.81%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 28/06/16 25/03/16 08/12/15 14/09/15 06/07/15 24/03/15 18/12/14 -
Price 0.12 0.115 0.14 0.13 0.16 0.195 0.175 -
P/RPS 0.36 0.32 0.39 0.38 0.50 0.54 0.47 -16.29%
P/EPS -5.03 -5.44 -1.90 -1.98 -3.42 -7.46 -6.98 -19.63%
EY -19.88 -18.37 -52.60 -50.51 -29.25 -13.40 -14.33 24.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.43 0.40 0.49 0.01 0.01 1012.81%

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