[JOHAN] QoQ Annualized Quarter Result on 31-Oct-2018 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
21-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- 13.87%
YoY- -25106.5%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 99,470 102,888 105,882 103,086 104,328 105,404 122,548 -13.01%
PBT -11,644 31,000 -104,460 -128,266 -150,664 -17,312 25,762 -
Tax -4,260 -8,328 8,611 3,705 6,198 -1,440 -49,017 -80.46%
NP -15,904 22,672 -95,849 -124,561 -144,466 -18,752 -23,255 -22.43%
-
NP to SH -15,260 23,036 -95,037 -123,698 -143,620 -17,960 -22,345 -22.50%
-
Tax Rate - 26.86% - - - - 190.27% -
Total Cost 115,374 80,216 201,731 227,647 248,794 124,156 145,803 -14.48%
-
Net Worth 85,032 99,235 95,248 95,124 115,120 181,776 186,261 -40.79%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 85,032 99,235 95,248 95,124 115,120 181,776 186,261 -40.79%
NOSH 622,948 622,948 622,948 622,948 622,948 622,948 622,948 0.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin -15.99% 22.04% -90.52% -120.83% -138.47% -17.79% -18.98% -
ROE -17.95% 23.21% -99.78% -130.04% -124.76% -9.88% -12.00% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 15.97 16.52 17.00 16.55 16.75 16.92 19.67 -13.00%
EPS -2.44 3.68 -15.26 -19.85 -23.06 -2.88 -3.58 -22.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1365 0.1593 0.1529 0.1527 0.1848 0.2918 0.299 -40.79%
Adjusted Per Share Value based on latest NOSH - 622,948
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 8.58 8.88 9.14 8.90 9.00 9.10 10.57 -13.01%
EPS -1.32 1.99 -8.20 -10.67 -12.39 -1.55 -1.93 -22.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0734 0.0856 0.0822 0.0821 0.0993 0.1569 0.1607 -40.77%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.085 0.095 0.09 0.095 0.135 0.235 0.315 -
P/RPS 0.53 0.58 0.53 0.57 0.81 1.39 1.60 -52.22%
P/EPS -3.47 2.57 -0.59 -0.48 -0.59 -8.15 -8.78 -46.23%
EY -28.82 38.93 -169.51 -209.02 -170.78 -12.27 -11.39 86.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.59 0.62 0.73 0.81 1.05 -29.68%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 26/09/19 20/06/19 29/03/19 21/12/18 28/09/18 07/06/18 21/03/18 -
Price 0.075 0.08 0.085 0.075 0.12 0.16 0.285 -
P/RPS 0.47 0.48 0.50 0.45 0.72 0.95 1.45 -52.91%
P/EPS -3.06 2.16 -0.56 -0.38 -0.52 -5.55 -7.95 -47.17%
EY -32.66 46.22 -179.48 -264.76 -192.12 -18.02 -12.59 89.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.56 0.49 0.65 0.55 0.95 -30.60%

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