[JOHAN] QoQ TTM 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- 13.86%
YoY- 68.41%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 161,170 172,908 193,963 201,599 209,276 221,862 219,920 -18.72%
PBT 1,638 -16,963 -6,577 -44,290 -45,772 -47,968 -72,974 -
Tax -25,053 -21,366 6,333 30,384 30,022 34,691 27,918 -
NP -23,415 -38,329 -244 -13,906 -15,750 -13,277 -45,056 -35.38%
-
NP to SH -22,336 -37,220 844 -12,862 -14,931 -13,135 -44,663 -37.02%
-
Tax Rate 1,529.49% - - - - - - -
Total Cost 184,585 211,237 194,207 215,505 225,026 235,139 264,976 -21.43%
-
Net Worth 209,123 201,274 197,163 193,611 200,994 206,682 195,663 4.53%
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 209,123 201,274 197,163 193,611 200,994 206,682 195,663 4.53%
NOSH 622,948 622,948 622,948 622,544 625,760 621,601 606,519 1.79%
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 -14.53% -22.17% -0.13% -6.90% -7.53% -5.98% -20.49% -
ROE -10.68% -18.49% 0.43% -6.64% -7.43% -6.36% -22.83% -
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 25.87 27.76 31.14 32.38 33.44 35.69 36.26 -20.17%
EPS -3.59 -5.97 0.14 -2.07 -2.39 -2.11 -7.36 -38.06%
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 13.91 14.92 16.74 17.40 18.06 19.14 18.98 -18.72%
EPS -1.93 -3.21 0.07 -1.11 -1.29 -1.13 -3.85 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1805 0.1737 0.1701 0.1671 0.1734 0.1783 0.1688 4.57%
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 1.24 0.63 0.61 0.36 0.36 0.32 0.40 112.75%
P/EPS -8.92 -2.93 140.24 -5.57 -5.03 -5.44 -1.97 173.94%
EY -11.20 -34.14 0.71 -17.97 -19.88 -18.37 -50.78 -63.52%
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 0.91 0.83 0.55 0.59 0.36 0.32 0.39 76.01%
P/EPS -6.55 -3.85 125.48 -9.20 -5.03 -5.44 -1.90 128.37%
EY -15.26 -25.98 0.80 -10.87 -19.88 -18.37 -52.60 -56.20%
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