[JOHAN] QoQ Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
20-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -54.67%
YoY- -3.8%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 250,348 286,493 289,673 288,972 301,112 298,230 303,052 -11.96%
PBT -14,428 -27,754 -26,357 -26,804 -14,688 -39,731 -33,553 -43.05%
Tax -11,352 -4,221 -2,530 -3,214 -4,072 -4,966 -3,364 125.14%
NP -25,780 -31,975 -28,888 -30,018 -18,760 -44,697 -36,917 -21.30%
-
NP to SH -25,516 -31,851 -28,796 -29,016 -18,760 -45,749 -37,232 -22.28%
-
Tax Rate - - - - - - - -
Total Cost 276,128 318,468 318,561 318,990 319,872 342,927 339,969 -12.95%
-
Net Worth 207,880 220,879 217,588 227,022 23,122,935 253,707 191,342 5.68%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 207,880 220,879 217,588 227,022 23,122,935 253,707 191,342 5.68%
NOSH 625,392 623,072 622,391 622,660 617,105 622,748 623,265 0.22%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -10.30% -11.16% -9.97% -10.39% -6.23% -14.99% -12.18% -
ROE -12.27% -14.42% -13.23% -12.78% -0.08% -18.03% -19.46% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 40.03 45.98 46.54 46.41 48.79 47.89 48.62 -12.16%
EPS -4.12 -5.16 -4.67 -4.84 -3.04 -7.34 -5.97 -21.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3324 0.3545 0.3496 0.3646 37.47 0.4074 0.307 5.44%
Adjusted Per Share Value based on latest NOSH - 623,757
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 21.43 24.53 24.80 24.74 25.78 25.53 25.95 -11.98%
EPS -2.18 -2.73 -2.47 -2.48 -1.61 -3.92 -3.19 -22.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.178 0.1891 0.1863 0.1944 19.7966 0.2172 0.1638 5.70%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.14 0.15 0.19 0.20 0.21 0.25 0.25 -
P/RPS 0.35 0.33 0.41 0.43 0.43 0.52 0.51 -22.21%
P/EPS -3.43 -2.93 -4.11 -4.29 -6.91 -3.40 -4.19 -12.50%
EY -29.14 -34.08 -24.35 -23.30 -14.48 -29.39 -23.89 14.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.54 0.55 0.01 0.61 0.81 -35.48%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 27/03/13 13/12/12 20/09/12 28/06/12 30/03/12 07/12/11 -
Price 0.175 0.135 0.17 0.19 0.20 0.23 0.25 -
P/RPS 0.44 0.29 0.37 0.41 0.41 0.48 0.51 -9.38%
P/EPS -4.29 -2.64 -3.67 -4.08 -6.58 -3.13 -4.19 1.58%
EY -23.31 -37.87 -27.22 -24.53 -15.20 -31.94 -23.89 -1.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.49 0.52 0.01 0.56 0.81 -24.65%

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