[JOHAN] QoQ Cumulative Quarter Result on 30-Apr-2020

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
30-Apr-2020
Profit Trend
QoQ- 22.53%
YoY- -339.02%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 92,646 63,230 36,192 19,231 97,023 74,005 49,735 51.10%
PBT -30,115 -29,018 -23,918 -16,019 -15,923 -25,818 -5,822 197.60%
Tax 1,507 1,405 1,797 2,011 175 -2,437 -2,130 -
NP -28,608 -27,613 -22,121 -14,008 -15,748 -28,255 -7,952 133.87%
-
NP to SH -27,797 -26,969 -21,665 -13,765 -17,768 -27,692 -7,630 135.83%
-
Tax Rate - - - - - - - -
Total Cost 121,254 90,843 58,313 33,239 112,771 102,260 57,687 63.71%
-
Net Worth 53,184 47,421 44,229 52,327 65,596 66,281 85,032 -26.75%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 53,184 47,421 44,229 52,327 65,596 66,281 85,032 -26.75%
NOSH 778,685 778,685 622,948 622,948 622,948 622,948 622,948 15.96%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin -30.88% -43.67% -61.12% -72.84% -16.23% -38.18% -15.99% -
ROE -52.27% -56.87% -48.98% -26.31% -27.09% -41.78% -8.97% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 11.90 8.12 5.81 3.09 15.57 11.88 7.98 30.36%
EPS -4.11 -3.46 -3.48 -2.21 -2.85 -4.45 -1.22 123.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0683 0.0609 0.071 0.084 0.1053 0.1064 0.1365 -36.84%
Adjusted Per Share Value based on latest NOSH - 622,948
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 7.93 5.41 3.10 1.65 8.31 6.34 4.26 51.03%
EPS -2.38 -2.31 -1.85 -1.18 -1.52 -2.37 -0.65 136.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0455 0.0406 0.0379 0.0448 0.0562 0.0567 0.0728 -26.79%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 0.175 0.12 0.08 0.07 0.065 0.07 0.085 -
P/RPS 1.47 1.48 1.38 2.27 0.42 0.59 1.06 24.23%
P/EPS -4.90 -3.46 -2.30 -3.17 -2.28 -1.57 -6.94 -20.62%
EY -20.40 -28.86 -43.47 -31.57 -43.88 -63.50 -14.41 25.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 1.97 1.13 0.83 0.62 0.66 0.62 156.27%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 31/03/21 29/12/20 24/09/20 25/06/20 24/03/20 19/12/19 26/09/19 -
Price 0.165 0.205 0.13 0.07 0.04 0.075 0.075 -
P/RPS 1.39 2.52 2.24 2.27 0.26 0.63 0.94 29.64%
P/EPS -4.62 -5.92 -3.74 -3.17 -1.40 -1.69 -6.12 -17.02%
EY -21.63 -16.89 -26.75 -31.57 -71.31 -59.27 -16.33 20.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 3.37 1.83 0.83 0.38 0.70 0.55 167.31%

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