[JOHAN] YoY Quarter Result on 30-Apr-2021 [#3]

Announcement Date
02-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- -260.14%
YoY- 78.34%
View:
Show?
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 5,645 30,443 24,270 25,151 31,614 47,936 55,572 -29.65%
PBT -3,528 -3,051 -19,996 -20,868 1,134 2,479 -35,234 -29.81%
Tax -19 -10 -307 -320 -135 -92 23,959 -
NP -3,547 -3,061 -20,303 -21,188 999 2,387 -11,275 -16.29%
-
NP to SH -2,574 -2,982 -20,062 -20,964 1,199 2,728 -10,978 -19.99%
-
Tax Rate - - - - 11.90% 3.71% - -
Total Cost 9,192 33,504 44,573 46,339 30,615 45,549 66,847 -26.30%
-
Net Worth 255,214 44,229 66,281 95,124 199,031 197,163 195,663 4.17%
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 95,124 199,031 197,163 195,663 4.17%
NOSH 1,168,028 778,685 622,948 622,948 622,948 622,948 606,519 10.60%
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 -62.83% -10.05% -83.65% -84.24% 3.16% 4.98% -20.29% -
ROE -1.01% -6.74% -30.27% -22.04% 0.60% 1.38% -5.61% -
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 0.48 3.91 3.90 4.04 5.07 7.70 9.16 -36.46%
EPS -0.22 -0.38 -3.22 -3.37 0.19 0.44 -1.81 -27.68%
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 - 778,685
30/04/22 30/04/21 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 0.48 2.61 2.08 2.15 2.71 4.10 4.76 -29.73%
EPS -0.22 -0.26 -1.72 -1.79 0.10 0.23 -0.94 -20.01%
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 0.1675 4.17%
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 16.55 4.22 1.80 2.35 5.52 2.47 1.58 43.51%
P/EPS -36.30 -43.09 -2.17 -2.82 145.48 43.39 -8.01 26.16%
EY -2.75 -2.32 -46.01 -35.42 0.69 2.30 -12.48 -20.75%
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 12.41 2.94 1.93 1.86 5.52 2.21 1.53 37.98%
P/EPS -27.23 -30.03 -2.33 -2.23 145.48 38.82 -7.73 21.37%
EY -3.67 -3.33 -42.94 -44.87 0.69 2.58 -12.93 -17.61%
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