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

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
24-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020
Profit Trend
QoQ- 21.3%
YoY- -183.94%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 105,504 101,068 84,306 72,384 76,924 97,023 98,673 4.56%
PBT -28,428 -32,852 -38,690 -47,836 -64,076 -15,923 -34,424 -11.98%
Tax 1,283 1,644 1,873 3,594 8,044 175 -3,249 -
NP -27,144 -31,208 -36,817 -44,242 -56,032 -15,748 -37,673 -19.64%
-
NP to SH -26,382 -30,324 -35,958 -43,330 -55,060 -17,768 -36,922 -20.09%
-
Tax Rate - - - - - - - -
Total Cost 132,649 132,277 121,123 116,626 132,956 112,771 136,346 -1.81%
-
Net Worth 44,229 53,184 47,421 44,229 52,327 65,596 66,281 -23.65%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 44,229 53,184 47,421 44,229 52,327 65,596 66,281 -23.65%
NOSH 778,685 778,685 778,685 622,948 622,948 622,948 622,948 16.05%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin -25.73% -30.88% -43.67% -61.12% -72.84% -16.23% -38.18% -
ROE -59.65% -57.02% -75.83% -97.97% -105.22% -27.09% -55.71% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 13.55 12.98 10.83 11.62 12.35 15.57 15.84 -9.89%
EPS -3.79 -4.48 -4.61 -6.96 -8.84 -2.85 -5.93 -25.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0568 0.0683 0.0609 0.071 0.084 0.1053 0.1064 -34.21%
Adjusted Per Share Value based on latest NOSH - 622,948
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 9.03 8.65 7.22 6.20 6.59 8.31 8.45 4.52%
EPS -2.26 -2.60 -3.08 -3.71 -4.71 -1.52 -3.16 -20.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0379 0.0455 0.0406 0.0379 0.0448 0.0562 0.0567 -23.56%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.165 0.175 0.12 0.08 0.07 0.065 0.07 -
P/RPS 1.22 1.35 1.11 0.69 0.57 0.42 0.44 97.48%
P/EPS -4.87 -4.49 -2.60 -1.15 -0.79 -2.28 -1.18 157.51%
EY -20.53 -22.25 -38.48 -86.95 -126.27 -43.88 -84.67 -61.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 2.56 1.97 1.13 0.83 0.62 0.66 168.51%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 02/07/21 31/03/21 29/12/20 24/09/20 25/06/20 24/03/20 19/12/19 -
Price 0.115 0.165 0.205 0.13 0.07 0.04 0.075 -
P/RPS 0.85 1.27 1.89 1.12 0.57 0.26 0.47 48.49%
P/EPS -3.39 -4.24 -4.44 -1.87 -0.79 -1.40 -1.27 92.54%
EY -29.46 -23.60 -22.53 -53.50 -126.27 -71.31 -79.03 -48.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.42 3.37 1.83 0.83 0.38 0.70 102.82%

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