[JOHAN] QoQ Cumulative Quarter Result on 30-Apr-2017 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
21-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- 124.52%
YoY- 258.54%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 122,548 118,304 86,690 31,126 128,772 137,906 89,970 22.80%
PBT 25,762 -195 -1,329 12,547 -15,187 -14,350 -16,829 -
Tax -49,017 -185 -50 -3,692 -23,142 -133 -41 11019.94%
NP -23,255 -380 -1,379 8,855 -38,329 -14,483 -16,870 23.78%
-
NP to SH -22,345 371 -828 9,127 -37,220 -13,550 -16,278 23.44%
-
Tax Rate 190.27% - - 29.43% - - - -
Total Cost 145,803 118,684 88,069 22,271 167,101 152,389 106,840 22.96%
-
Net Worth 186,261 199,031 200,028 209,123 201,274 197,163 193,963 -2.65%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 186,261 199,031 200,028 209,123 201,274 197,163 193,963 -2.65%
NOSH 622,948 622,948 622,948 622,948 622,948 622,948 623,678 -0.07%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin -18.98% -0.32% -1.59% 28.45% -29.77% -10.50% -18.75% -
ROE -12.00% 0.19% -0.41% 4.36% -18.49% -6.87% -8.39% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 19.67 18.99 13.92 5.00 20.67 22.14 14.43 22.87%
EPS -3.58 0.06 -0.13 1.47 -5.98 -2.18 -2.61 23.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.299 0.3195 0.3211 0.3357 0.3231 0.3165 0.311 -2.58%
Adjusted Per Share Value based on latest NOSH - 622,948
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 10.57 10.21 7.48 2.69 11.11 11.90 7.76 22.80%
EPS -1.93 0.03 -0.07 0.79 -3.21 -1.17 -1.40 23.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1607 0.1717 0.1726 0.1805 0.1737 0.1701 0.1674 -2.67%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.315 0.28 0.30 0.32 0.175 0.19 0.115 -
P/RPS 1.60 1.47 2.16 6.40 0.85 0.86 0.80 58.53%
P/EPS -8.78 470.15 -225.71 21.84 -2.93 -8.74 -4.41 58.06%
EY -11.39 0.21 -0.44 4.58 -34.14 -11.45 -22.70 -36.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.88 0.93 0.95 0.54 0.60 0.37 100.06%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 21/03/18 06/12/17 26/09/17 21/06/17 20/03/17 15/12/16 22/09/16 -
Price 0.285 0.28 0.285 0.235 0.23 0.17 0.19 -
P/RPS 1.45 1.47 2.05 4.70 1.11 0.77 1.32 6.44%
P/EPS -7.95 470.15 -214.42 16.04 -3.85 -7.82 -7.28 6.02%
EY -12.59 0.21 -0.47 6.23 -25.98 -12.79 -13.74 -5.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.88 0.89 0.70 0.71 0.54 0.61 34.24%

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