[JOHAN] QoQ Annualized Quarter Result on 31-Oct-2015 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
08-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- -10.89%
YoY- -3785.27%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 179,940 171,456 221,862 221,073 220,466 221,800 204,491 -8.18%
PBT -33,658 -24,216 -47,968 -74,321 -41,014 -33,000 -26,461 17.41%
Tax -82 -20 34,691 37,633 8,532 18,656 9,838 -
NP -33,740 -24,236 -13,277 -36,688 -32,482 -14,344 -16,623 60.37%
-
NP to SH -32,556 -23,028 -13,135 -36,705 -33,102 -15,844 -16,387 58.10%
-
Tax Rate - - - - - - - -
Total Cost 213,680 195,692 235,139 257,761 252,948 236,144 221,114 -2.25%
-
Net Worth 193,963 200,994 206,557 200,924 206,665 220,996 205,660 -3.83%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 193,963 200,994 206,557 200,924 206,665 220,996 205,660 -3.83%
NOSH 623,678 625,760 621,226 622,828 634,137 682,931 633,775 -1.06%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin -18.75% -14.14% -5.98% -16.60% -14.73% -6.47% -8.13% -
ROE -16.78% -11.46% -6.36% -18.27% -16.02% -7.17% -7.97% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 28.85 27.40 35.71 35.50 34.77 32.48 32.27 -7.20%
EPS -5.22 -3.68 -2.11 -5.89 -5.32 -2.56 -2.63 58.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.311 0.3212 0.3325 0.3226 0.3259 0.3236 0.3245 -2.79%
Adjusted Per Share Value based on latest NOSH - 606,519
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 15.41 14.68 18.99 18.93 18.88 18.99 17.51 -8.17%
EPS -2.79 -1.97 -1.12 -3.14 -2.83 -1.36 -1.40 58.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1661 0.1721 0.1768 0.172 0.1769 0.1892 0.1761 -3.82%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.115 0.12 0.115 0.145 0.175 0.185 0.195 -
P/RPS 0.40 0.44 0.32 0.41 0.50 0.57 0.60 -23.70%
P/EPS -2.20 -3.26 -5.44 -2.46 -3.35 -7.97 -7.54 -56.04%
EY -45.39 -30.67 -18.39 -40.64 -29.83 -12.54 -13.26 127.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.35 0.45 0.54 0.57 0.60 -27.57%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 22/09/16 28/06/16 25/03/16 08/12/15 14/09/15 06/07/15 24/03/15 -
Price 0.19 0.12 0.115 0.14 0.13 0.16 0.195 -
P/RPS 0.66 0.44 0.32 0.39 0.37 0.49 0.60 6.56%
P/EPS -3.64 -3.26 -5.44 -2.38 -2.49 -6.90 -7.54 -38.48%
EY -27.47 -30.67 -18.39 -42.10 -40.15 -14.50 -13.26 62.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.37 0.35 0.43 0.40 0.49 0.60 1.10%

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