[JOHAN] QoQ Annualized Quarter Result on 31-Oct-2021 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
14-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- -95.65%
YoY- 120.35%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 22,521 11,249 5,584 3,432 49,632 105,504 101,068 -63.34%
PBT -16,492 -10,072 -8,052 4,264 -46,079 -28,428 -32,852 -36.91%
Tax -94 -42 -26 -28 212,699 1,283 1,644 -
NP -16,586 -10,114 -8,078 4,236 166,620 -27,144 -31,208 -34.46%
-
NP to SH -11,133 -6,642 -4,816 7,316 168,003 -26,382 -30,324 -48.82%
-
Tax Rate - - - 0.66% - - - -
Total Cost 39,107 21,363 13,662 -804 -116,988 132,649 132,277 -55.71%
-
Net Worth 256,615 255,214 254,396 245,169 170,938 44,229 53,184 186.36%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 256,615 255,214 254,396 245,169 170,938 44,229 53,184 186.36%
NOSH 1,168,028 1,168,028 1,168,028 1,168,028 1,168,028 778,685 778,685 31.13%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin -73.65% -89.91% -144.66% 123.43% 335.71% -25.73% -30.88% -
ROE -4.34% -2.60% -1.89% 2.98% 98.28% -59.65% -57.02% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 1.93 0.96 0.48 0.29 6.27 13.55 12.98 -72.03%
EPS -0.95 -0.57 -0.42 0.64 23.59 -3.79 -4.48 -64.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2197 0.2185 0.2178 0.2099 0.216 0.0568 0.0683 118.37%
Adjusted Per Share Value based on latest NOSH - 1,168,028
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 1.94 0.97 0.48 0.30 4.28 9.10 8.72 -63.38%
EPS -0.96 -0.57 -0.42 0.63 14.50 -2.28 -2.62 -48.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2214 0.2202 0.2195 0.2116 0.1475 0.0382 0.0459 186.30%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.065 0.08 0.085 0.09 0.11 0.165 0.175 -
P/RPS 3.37 8.31 17.78 30.63 1.75 1.22 1.35 84.32%
P/EPS -6.82 -14.07 -20.62 14.37 0.52 -4.87 -4.49 32.23%
EY -14.66 -7.11 -4.85 6.96 192.99 -20.53 -22.25 -24.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.39 0.43 0.51 2.90 2.56 -76.14%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 30/09/22 23/06/22 22/03/22 14/12/21 30/09/21 02/07/21 31/03/21 -
Price 0.045 0.06 0.08 0.075 0.105 0.115 0.165 -
P/RPS 2.33 6.23 16.73 25.53 1.67 0.85 1.27 50.03%
P/EPS -4.72 -10.55 -19.40 11.97 0.49 -3.39 -4.24 7.43%
EY -21.18 -9.48 -5.15 8.35 202.18 -29.46 -23.60 -6.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.27 0.37 0.36 0.49 2.02 2.42 -81.11%

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