[JOHAN] YoY Annualized Quarter Result on 30-Apr-2022 [#3]

Announcement Date
23-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- -37.93%
YoY- 74.82%
View:
Show?
Annualized Quarter Result
30/04/22 30/04/21 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 11,249 105,504 98,673 103,086 157,738 183,874 221,073 -36.75%
PBT -10,072 -28,428 -34,424 -128,266 -260 -19,133 -74,321 -26.46%
Tax -42 1,283 -3,249 3,705 -246 -177 37,633 -
NP -10,114 -27,144 -37,673 -124,561 -506 -19,310 -36,688 -17.97%
-
NP to SH -6,642 -26,382 -36,922 -123,698 494 -18,066 -36,705 -23.12%
-
Tax Rate - - - - - - - -
Total Cost 21,363 132,649 136,346 227,647 158,245 203,185 257,761 -31.82%
-
Net Worth 255,214 44,229 66,281 95,124 199,031 197,163 200,924 3.74%
Dividend
30/04/22 30/04/21 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 30/04/21 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 255,214 44,229 66,281 95,124 199,031 197,163 200,924 3.74%
NOSH 1,168,028 778,685 622,948 622,948 622,948 622,948 622,828 10.15%
Ratio Analysis
30/04/22 30/04/21 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin -89.91% -25.73% -38.18% -120.83% -0.32% -10.50% -16.60% -
ROE -2.60% -59.65% -55.71% -130.04% 0.25% -9.16% -18.27% -
Per Share
30/04/22 30/04/21 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 0.96 13.55 15.84 16.55 25.32 29.52 35.50 -42.61%
EPS -0.57 -3.79 -5.93 -19.85 0.08 -2.91 -5.89 -30.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2185 0.0568 0.1064 0.1527 0.3195 0.3165 0.3226 -5.81%
Adjusted Per Share Value based on latest NOSH - 1,168,028
30/04/22 30/04/21 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 0.96 9.03 8.45 8.83 13.50 15.74 18.93 -36.78%
EPS -0.57 -2.26 -3.16 -10.59 0.04 -1.55 -3.14 -23.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2185 0.0379 0.0567 0.0814 0.1704 0.1688 0.172 3.74%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/04/22 30/04/21 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.08 0.165 0.07 0.095 0.28 0.19 0.145 -
P/RPS 8.31 1.22 0.44 0.57 1.11 0.64 0.41 58.85%
P/EPS -14.07 -4.87 -1.18 -0.48 352.61 -6.55 -2.46 30.76%
EY -7.11 -20.53 -84.67 -209.02 0.28 -15.26 -40.64 -23.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 2.90 0.66 0.62 0.88 0.60 0.45 -2.96%
Price Multiplier on Announcement Date
30/04/22 30/04/21 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 23/06/22 02/07/21 19/12/19 21/12/18 06/12/17 15/12/16 08/12/15 -
Price 0.06 0.115 0.075 0.075 0.28 0.17 0.14 -
P/RPS 6.23 0.85 0.47 0.45 1.11 0.58 0.39 53.14%
P/EPS -10.55 -3.39 -1.27 -0.38 352.61 -5.86 -2.38 25.73%
EY -9.48 -29.46 -79.03 -264.76 0.28 -17.06 -42.10 -20.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 2.02 0.70 0.49 0.88 0.54 0.43 -6.90%

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