[JOHAN] QoQ Cumulative Quarter Result on 30-Apr-2019 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
20-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
30-Apr-2019 [#1]
Profit Trend
QoQ- 106.06%
YoY- 228.26%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 97,023 74,005 49,735 25,722 105,882 77,315 52,164 51.07%
PBT -15,923 -25,818 -5,822 7,750 -104,460 -96,200 -75,332 -64.41%
Tax 175 -2,437 -2,130 -2,082 8,611 2,779 3,099 -85.20%
NP -15,748 -28,255 -7,952 5,668 -95,849 -93,421 -72,233 -63.67%
-
NP to SH -17,768 -27,692 -7,630 5,759 -95,037 -92,774 -71,810 -60.48%
-
Tax Rate - - - 26.86% - - - -
Total Cost 112,771 102,260 57,687 20,054 201,731 170,736 124,397 -6.31%
-
Net Worth 65,596 66,281 85,032 99,235 95,248 95,124 115,120 -31.19%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 65,596 66,281 85,032 99,235 95,248 95,124 115,120 -31.19%
NOSH 622,948 622,948 622,948 622,948 622,948 622,948 622,948 0.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin -16.23% -38.18% -15.99% 22.04% -90.52% -120.83% -138.47% -
ROE -27.09% -41.78% -8.97% 5.80% -99.78% -97.53% -62.38% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 15.57 11.88 7.98 4.13 17.00 12.41 8.37 51.08%
EPS -2.85 -4.45 -1.22 0.92 -15.26 -14.89 -11.53 -60.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1053 0.1064 0.1365 0.1593 0.1529 0.1527 0.1848 -31.19%
Adjusted Per Share Value based on latest NOSH - 622,948
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 8.37 6.39 4.29 2.22 9.14 6.67 4.50 51.07%
EPS -1.53 -2.39 -0.66 0.50 -8.20 -8.01 -6.20 -60.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0566 0.0572 0.0734 0.0856 0.0822 0.0821 0.0993 -31.18%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 0.065 0.07 0.085 0.095 0.09 0.095 0.135 -
P/RPS 0.42 0.59 1.06 2.30 0.53 0.77 1.61 -59.07%
P/EPS -2.28 -1.57 -6.94 10.28 -0.59 -0.64 -1.17 55.82%
EY -43.88 -63.50 -14.41 9.73 -169.51 -156.77 -85.39 -35.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.62 0.60 0.59 0.62 0.73 -10.28%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 24/03/20 19/12/19 26/09/19 20/06/19 29/03/19 21/12/18 28/09/18 -
Price 0.04 0.075 0.075 0.08 0.085 0.075 0.12 -
P/RPS 0.26 0.63 0.94 1.94 0.50 0.60 1.43 -67.80%
P/EPS -1.40 -1.69 -6.12 8.65 -0.56 -0.50 -1.04 21.85%
EY -71.31 -59.27 -16.33 11.56 -179.48 -198.57 -96.06 -17.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.70 0.55 0.50 0.56 0.49 0.65 -30.01%

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