[JOHAN] QoQ TTM 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- -6.43%
YoY- 18.35%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 241,922 259,584 260,244 273,968 284,418 280,713 293,404 -12.10%
PBT -18,687 -17,579 -22,927 -17,926 -19,401 -27,101 -27,166 -22.12%
Tax 1,409 -2,395 -15,228 -14,597 -10,903 -6,991 -5,171 -
NP -17,278 -19,974 -38,155 -32,523 -30,304 -34,092 -32,337 -34.22%
-
NP to SH -17,632 -20,479 -38,470 -32,545 -30,578 -33,694 -32,030 -32.90%
-
Tax Rate - - - - - - - -
Total Cost 259,200 279,558 298,399 306,491 314,722 314,805 325,741 -14.16%
-
Net Worth 21,511,832 21,245,660 202,178 201,177 245,749 207,880 221,121 2033.07%
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 21,511,832 21,245,660 202,178 201,177 245,749 207,880 221,121 2033.07%
NOSH 638,333 614,391 596,748 620,342 729,444 625,392 624,635 1.46%
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 -7.14% -7.69% -14.66% -11.87% -10.65% -12.14% -11.02% -
ROE -0.08% -0.10% -19.03% -16.18% -12.44% -16.21% -14.49% -
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 37.90 42.25 43.61 44.16 38.99 44.89 46.97 -13.36%
EPS -2.76 -3.33 -6.45 -5.25 -4.19 -5.39 -5.13 -33.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 33.70 34.58 0.3388 0.3243 0.3369 0.3324 0.354 2002.36%
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 20.71 22.22 22.28 23.46 24.35 24.03 25.12 -12.10%
EPS -1.51 -1.75 -3.29 -2.79 -2.62 -2.88 -2.74 -32.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.4172 18.1893 0.1731 0.1722 0.2104 0.178 0.1893 2033.15%
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 0.57 0.39 0.34 0.37 0.46 0.31 0.32 47.09%
P/EPS -7.78 -4.95 -2.33 -3.15 -4.29 -2.60 -2.93 92.09%
EY -12.85 -20.20 -42.98 -31.80 -23.29 -38.48 -34.19 -48.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.44 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 0.66 0.38 0.38 0.36 0.45 0.39 0.29 73.28%
P/EPS -9.05 -4.80 -2.56 -3.05 -4.17 -3.25 -2.63 128.44%
EY -11.05 -20.83 -39.07 -32.79 -23.95 -30.79 -37.98 -56.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.49 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