[JOHAN] QoQ Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 0.76%
YoY- 22.66%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 277,660 250,348 286,493 289,673 288,972 301,112 298,230 -4.65%
PBT -11,070 -14,428 -27,754 -26,357 -26,804 -14,688 -39,731 -57.37%
Tax -14,742 -11,352 -4,221 -2,530 -3,214 -4,072 -4,966 106.69%
NP -25,812 -25,780 -31,975 -28,888 -30,018 -18,760 -44,697 -30.67%
-
NP to SH -26,114 -25,516 -31,851 -28,796 -29,016 -18,760 -45,749 -31.21%
-
Tax Rate - - - - - - - -
Total Cost 303,472 276,128 318,468 318,561 318,990 319,872 342,927 -7.83%
-
Net Worth 226,747 207,880 220,879 217,588 227,022 23,122,935 253,707 -7.22%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 226,747 207,880 220,879 217,588 227,022 23,122,935 253,707 -7.22%
NOSH 673,041 625,392 623,072 622,391 622,660 617,105 622,748 5.31%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -9.30% -10.30% -11.16% -9.97% -10.39% -6.23% -14.99% -
ROE -11.52% -12.27% -14.42% -13.23% -12.78% -0.08% -18.03% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 41.25 40.03 45.98 46.54 46.41 48.79 47.89 -9.47%
EPS -4.14 -4.12 -5.16 -4.67 -4.84 -3.04 -7.34 -31.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3369 0.3324 0.3545 0.3496 0.3646 37.47 0.4074 -11.90%
Adjusted Per Share Value based on latest NOSH - 621,842
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 23.96 21.60 24.72 25.00 24.94 25.98 25.73 -4.64%
EPS -2.25 -2.20 -2.75 -2.48 -2.50 -1.62 -3.95 -31.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1957 0.1794 0.1906 0.1878 0.1959 19.9527 0.2189 -7.20%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.18 0.14 0.15 0.19 0.20 0.21 0.25 -
P/RPS 0.44 0.35 0.33 0.41 0.43 0.43 0.52 -10.54%
P/EPS -4.64 -3.43 -2.93 -4.11 -4.29 -6.91 -3.40 23.05%
EY -21.56 -29.14 -34.08 -24.35 -23.30 -14.48 -29.39 -18.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.42 0.54 0.55 0.01 0.61 -8.95%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 27/06/13 27/03/13 13/12/12 20/09/12 28/06/12 30/03/12 -
Price 0.175 0.175 0.135 0.17 0.19 0.20 0.23 -
P/RPS 0.42 0.44 0.29 0.37 0.41 0.41 0.48 -8.52%
P/EPS -4.51 -4.29 -2.64 -3.67 -4.08 -6.58 -3.13 27.60%
EY -22.17 -23.31 -37.87 -27.22 -24.53 -15.20 -31.94 -21.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.38 0.49 0.52 0.01 0.56 -4.82%

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