[JOHAN] YoY Cumulative Quarter Result on 31-Oct-2012 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -48.86%
YoY- 22.66%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 165,805 150,376 201,180 217,255 227,289 217,058 234,203 -5.59%
PBT -55,741 -9,228 -10,419 -19,768 -25,165 20,127 18,000 -
Tax 28,225 10,145 -11,548 -1,898 -2,523 -1,242 -1,501 -
NP -27,516 917 -21,967 -21,666 -27,688 18,885 16,499 -
-
NP to SH -27,529 747 -22,113 -21,597 -27,924 18,643 16,133 -
-
Tax Rate - - - - - 6.17% 8.34% -
Total Cost 193,321 149,459 223,147 238,921 254,977 198,173 217,704 -1.95%
-
Net Worth 200,924 16,633,200 210,300 217,588 191,342 231,821 208,047 -0.57%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 200,924 16,633,200 210,300 217,588 191,342 231,821 208,047 -0.57%
NOSH 622,828 497,999 648,475 622,391 623,265 623,511 622,895 -0.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin -16.60% 0.61% -10.92% -9.97% -12.18% 8.70% 7.04% -
ROE -13.70% 0.00% -10.51% -9.93% -14.59% 8.04% 7.75% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 26.62 30.20 31.02 34.91 36.47 34.81 37.60 -5.59%
EPS -4.42 0.14 -3.52 -3.50 -4.48 2.99 2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3226 33.40 0.3243 0.3496 0.307 0.3718 0.334 -0.57%
Adjusted Per Share Value based on latest NOSH - 621,842
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 14.31 12.98 17.36 18.75 19.61 18.73 20.21 -5.58%
EPS -2.38 0.06 -1.91 -1.86 -2.41 1.61 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1734 14.3527 0.1815 0.1878 0.1651 0.20 0.1795 -0.57%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.145 0.22 0.165 0.19 0.25 0.37 0.30 -
P/RPS 0.54 0.73 0.53 0.54 0.69 1.06 0.80 -6.33%
P/EPS -3.28 146.67 -4.84 -5.48 -5.58 12.37 11.58 -
EY -30.48 0.68 -20.67 -18.26 -17.92 8.08 8.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.01 0.51 0.54 0.81 1.00 0.90 -10.90%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 08/12/15 18/12/14 13/12/13 13/12/12 07/12/11 16/12/10 16/12/09 -
Price 0.14 0.175 0.16 0.17 0.25 0.37 0.31 -
P/RPS 0.53 0.58 0.52 0.49 0.69 1.06 0.82 -7.01%
P/EPS -3.17 116.67 -4.69 -4.90 -5.58 12.37 11.97 -
EY -31.57 0.86 -21.31 -20.41 -17.92 8.08 8.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.01 0.49 0.49 0.81 1.00 0.93 -12.05%

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