[JOHAN] QoQ Annualized Quarter Result on 31-Jan-2014 [#4]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
31-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- -30.5%
YoY- -20.8%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 200,501 241,016 247,708 260,244 268,240 277,660 250,348 -13.72%
PBT -12,304 -2,590 6,964 -22,928 -13,892 -11,070 -14,428 -10.04%
Tax 13,526 18,534 39,980 -15,228 -15,397 -14,742 -11,352 -
NP 1,222 15,944 46,944 -38,156 -29,289 -25,812 -25,780 -
-
NP to SH 996 15,564 46,448 -38,476 -29,484 -26,114 -25,516 -
-
Tax Rate - - -574.10% - - - - -
Total Cost 199,278 225,072 200,764 298,400 297,529 303,472 276,128 -19.49%
-
Net Worth 16,633,200 20,488,547 21,245,660 21,713,346 210,300 226,747 207,880 1742.08%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 16,633,200 20,488,547 21,245,660 21,713,346 210,300 226,747 207,880 1742.08%
NOSH 497,999 607,968 614,391 622,337 648,475 673,041 625,392 -14.05%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 0.61% 6.62% 18.95% -14.66% -10.92% -9.30% -10.30% -
ROE 0.01% 0.08% 0.22% -0.18% -14.02% -11.52% -12.27% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 40.26 39.64 40.32 41.82 41.36 41.25 40.03 0.38%
EPS 0.19 2.56 7.52 -6.12 -4.69 -4.14 -4.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 33.40 33.70 34.58 34.89 0.3243 0.3369 0.3324 2043.26%
Adjusted Per Share Value based on latest NOSH - 596,748
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 17.30 20.80 21.37 22.46 23.15 23.96 21.60 -13.72%
EPS 0.09 1.34 4.01 -3.32 -2.54 -2.25 -2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.3527 17.6795 18.3328 18.7364 0.1815 0.1957 0.1794 1741.93%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.22 0.215 0.165 0.15 0.165 0.18 0.14 -
P/RPS 0.55 0.54 0.41 0.36 0.40 0.44 0.35 35.05%
P/EPS 110.00 8.40 2.18 -2.43 -3.63 -4.64 -3.43 -
EY 0.91 11.91 45.82 -41.22 -27.56 -21.56 -29.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.00 0.00 0.51 0.53 0.42 -91.66%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 18/12/14 11/09/14 24/06/14 31/03/14 13/12/13 26/09/13 27/06/13 -
Price 0.175 0.25 0.16 0.165 0.16 0.175 0.175 -
P/RPS 0.43 0.63 0.40 0.39 0.39 0.42 0.44 -1.51%
P/EPS 87.50 9.77 2.12 -2.67 -3.52 -4.51 -4.29 -
EY 1.14 10.24 47.25 -37.47 -28.42 -22.17 -23.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.00 0.00 0.49 0.52 0.53 -92.86%

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