[JOHAN] YoY Annualized Quarter Result on 31-Jan-2015 [#4]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
24-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- -1745.28%
YoY- 57.41%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 122,548 128,772 221,862 204,491 260,244 286,493 298,230 -13.76%
PBT 25,762 -15,187 -47,968 -26,461 -22,928 -27,754 -39,731 -
Tax -49,017 -23,142 34,691 9,838 -15,228 -4,221 -4,966 46.41%
NP -23,255 -38,329 -13,277 -16,623 -38,156 -31,975 -44,697 -10.30%
-
NP to SH -22,345 -37,220 -13,135 -16,387 -38,476 -31,851 -45,749 -11.24%
-
Tax Rate 190.27% - - - - - - -
Total Cost 145,803 167,101 235,139 221,114 298,400 318,468 342,927 -13.27%
-
Net Worth 186,261 201,274 206,557 205,660 21,713,346 220,879 253,707 -5.01%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 186,261 201,274 206,557 205,660 21,713,346 220,879 253,707 -5.01%
NOSH 622,948 622,948 621,226 633,775 622,337 623,072 622,748 0.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin -18.98% -29.77% -5.98% -8.13% -14.66% -11.16% -14.99% -
ROE -12.00% -18.49% -6.36% -7.97% -0.18% -14.42% -18.03% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 19.67 20.67 35.71 32.27 41.82 45.98 47.89 -13.77%
EPS -3.58 -5.98 -2.11 -2.63 -6.12 -5.16 -7.34 -11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.299 0.3231 0.3325 0.3245 34.89 0.3545 0.4074 -5.02%
Adjusted Per Share Value based on latest NOSH - 627,184
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 10.49 11.02 18.99 17.51 22.28 24.53 25.53 -13.76%
EPS -1.91 -3.19 -1.12 -1.40 -3.29 -2.73 -3.92 -11.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1595 0.1723 0.1768 0.1761 18.5897 0.1891 0.2172 -5.01%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.315 0.175 0.115 0.195 0.15 0.15 0.25 -
P/RPS 1.60 0.85 0.32 0.60 0.36 0.33 0.52 20.58%
P/EPS -8.78 -2.93 -5.44 -7.54 -2.43 -2.93 -3.40 17.11%
EY -11.39 -34.14 -18.39 -13.26 -41.22 -34.08 -29.39 -14.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.54 0.35 0.60 0.00 0.42 0.61 9.46%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 21/03/18 20/03/17 25/03/16 24/03/15 31/03/14 27/03/13 30/03/12 -
Price 0.285 0.23 0.115 0.195 0.165 0.135 0.23 -
P/RPS 1.45 1.11 0.32 0.60 0.39 0.29 0.48 20.21%
P/EPS -7.95 -3.85 -5.44 -7.54 -2.67 -2.64 -3.13 16.79%
EY -12.59 -25.98 -18.39 -13.26 -37.47 -37.87 -31.94 -14.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.71 0.35 0.60 0.00 0.38 0.56 9.19%

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