[JOHAN] QoQ Annualized Quarter Result on 31-Jan-2020

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
24-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jan-2020
Profit Trend
QoQ- 51.88%
YoY- 81.3%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 84,306 72,384 76,924 97,023 98,673 99,470 102,888 -12.38%
PBT -38,690 -47,836 -64,076 -15,923 -34,424 -11,644 31,000 -
Tax 1,873 3,594 8,044 175 -3,249 -4,260 -8,328 -
NP -36,817 -44,242 -56,032 -15,748 -37,673 -15,904 22,672 -
-
NP to SH -35,958 -43,330 -55,060 -17,768 -36,922 -15,260 23,036 -
-
Tax Rate - - - - - - 26.86% -
Total Cost 121,123 116,626 132,956 112,771 136,346 115,374 80,216 31.45%
-
Net Worth 47,421 44,229 52,327 65,596 66,281 85,032 99,235 -38.74%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 47,421 44,229 52,327 65,596 66,281 85,032 99,235 -38.74%
NOSH 778,685 622,948 622,948 622,948 622,948 622,948 622,948 15.96%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin -43.67% -61.12% -72.84% -16.23% -38.18% -15.99% 22.04% -
ROE -75.83% -97.97% -105.22% -27.09% -55.71% -17.95% 23.21% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 10.83 11.62 12.35 15.57 15.84 15.97 16.52 -24.43%
EPS -4.61 -6.96 -8.84 -2.85 -5.93 -2.44 3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0609 0.071 0.084 0.1053 0.1064 0.1365 0.1593 -47.17%
Adjusted Per Share Value based on latest NOSH - 622,948
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 7.27 6.25 6.64 8.37 8.51 8.58 8.88 -12.43%
EPS -3.10 -3.74 -4.75 -1.53 -3.19 -1.32 1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0409 0.0382 0.0452 0.0566 0.0572 0.0734 0.0856 -38.74%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.12 0.08 0.07 0.065 0.07 0.085 0.095 -
P/RPS 1.11 0.69 0.57 0.42 0.44 0.53 0.58 53.84%
P/EPS -2.60 -1.15 -0.79 -2.28 -1.18 -3.47 2.57 -
EY -38.48 -86.95 -126.27 -43.88 -84.67 -28.82 38.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.13 0.83 0.62 0.66 0.62 0.60 120.11%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 29/12/20 24/09/20 25/06/20 24/03/20 19/12/19 26/09/19 20/06/19 -
Price 0.205 0.13 0.07 0.04 0.075 0.075 0.08 -
P/RPS 1.89 1.12 0.57 0.26 0.47 0.47 0.48 148.31%
P/EPS -4.44 -1.87 -0.79 -1.40 -1.27 -3.06 2.16 -
EY -22.53 -53.50 -126.27 -71.31 -79.03 -32.66 46.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 1.83 0.83 0.38 0.70 0.55 0.50 254.75%

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