[JOHAN] QoQ Cumulative Quarter Result on 31-Oct-2013 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -69.36%
YoY- -2.39%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 120,508 61,927 260,244 201,180 138,830 62,587 286,493 -43.94%
PBT -1,295 1,741 -22,928 -10,419 -5,535 -3,607 -27,754 -87.11%
Tax 9,267 9,995 -15,228 -11,548 -7,371 -2,838 -4,221 -
NP 7,972 11,736 -38,156 -21,967 -12,906 -6,445 -31,975 -
-
NP to SH 7,782 11,612 -38,476 -22,113 -13,057 -6,379 -31,851 -
-
Tax Rate - -574.10% - - - - - -
Total Cost 112,536 50,191 298,400 223,147 151,736 69,032 318,468 -50.11%
-
Net Worth 20,488,547 21,245,660 21,713,346 210,300 226,747 207,880 220,879 1966.20%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 20,488,547 21,245,660 21,713,346 210,300 226,747 207,880 220,879 1966.20%
NOSH 607,968 614,391 622,337 648,475 673,041 625,392 623,072 -1.62%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 6.62% 18.95% -14.66% -10.92% -9.30% -10.30% -11.16% -
ROE 0.04% 0.05% -0.18% -10.51% -5.76% -3.07% -14.42% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 19.82 10.08 41.82 31.02 20.63 10.01 45.98 -43.02%
EPS 1.28 1.88 -6.12 -3.52 -2.07 -1.03 -5.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 33.70 34.58 34.89 0.3243 0.3369 0.3324 0.3545 2000.38%
Adjusted Per Share Value based on latest NOSH - 620,342
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 10.32 5.30 22.28 17.22 11.89 5.36 24.53 -43.94%
EPS 0.67 0.99 -3.29 -1.89 -1.12 -0.55 -2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.5411 18.1893 18.5897 0.18 0.1941 0.178 0.1891 1966.23%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.215 0.165 0.15 0.165 0.18 0.14 0.15 -
P/RPS 1.08 1.64 0.36 0.53 0.87 1.40 0.33 120.91%
P/EPS 16.80 8.73 -2.43 -4.84 -9.28 -13.73 -2.93 -
EY 5.95 11.45 -41.22 -20.67 -10.78 -7.29 -34.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.00 0.51 0.53 0.42 0.42 -91.78%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 11/09/14 24/06/14 31/03/14 13/12/13 26/09/13 27/06/13 27/03/13 -
Price 0.25 0.16 0.165 0.16 0.175 0.175 0.135 -
P/RPS 1.26 1.59 0.39 0.52 0.85 1.75 0.29 166.98%
P/EPS 19.53 8.47 -2.67 -4.69 -9.02 -17.16 -2.64 -
EY 5.12 11.81 -37.47 -21.31 -11.09 -5.83 -37.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.00 0.49 0.52 0.53 0.38 -91.21%

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