[JOHAN] QoQ Quarter Result on 31-Oct-2012 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 27.61%
YoY- 50.42%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 76,243 62,587 72,788 72,800 72,538 75,278 70,941 4.92%
PBT -1,928 -3,607 -7,507 -6,359 -9,628 -3,672 -15,235 -74.82%
Tax -4,532 -2,838 -3,050 -483 -620 -1,018 -2,296 57.41%
NP -6,460 -6,445 -10,557 -6,842 -10,248 -4,690 -17,531 -48.63%
-
NP to SH -6,677 -6,379 -10,433 -7,089 -9,793 -4,690 -18,263 -48.90%
-
Tax Rate - - - - - - - -
Total Cost 82,703 69,032 83,345 79,642 82,786 79,968 88,472 -4.39%
-
Net Worth 245,749 207,880 221,121 217,395 227,422 23,122,935 170,482 27.63%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 245,749 207,880 221,121 217,395 227,422 23,122,935 170,482 27.63%
NOSH 729,444 625,392 624,635 621,842 623,757 617,105 621,972 11.22%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -8.47% -10.30% -14.50% -9.40% -14.13% -6.23% -24.71% -
ROE -2.72% -3.07% -4.72% -3.26% -4.31% -0.02% -10.71% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 10.45 10.01 11.65 11.71 11.63 12.20 11.41 -5.69%
EPS -1.03 -1.03 -1.65 -1.11 -1.65 -0.76 -2.93 -50.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3369 0.3324 0.354 0.3496 0.3646 37.47 0.2741 14.75%
Adjusted Per Share Value based on latest NOSH - 621,842
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 6.58 5.40 6.28 6.28 6.26 6.50 6.12 4.95%
EPS -0.58 -0.55 -0.90 -0.61 -0.85 -0.40 -1.58 -48.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2121 0.1794 0.1908 0.1876 0.1962 19.9527 0.1471 27.65%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.18 0.14 0.15 0.19 0.20 0.21 0.25 -
P/RPS 1.72 1.40 1.29 1.62 1.72 1.72 2.19 -14.88%
P/EPS -19.66 -13.73 -8.98 -16.67 -12.74 -27.63 -8.51 74.84%
EY -5.09 -7.29 -11.14 -6.00 -7.85 -3.62 -11.75 -42.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.42 0.54 0.55 0.01 0.91 -30.28%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 27/06/13 27/03/13 13/12/12 20/09/12 28/06/12 30/03/12 -
Price 0.175 0.175 0.135 0.17 0.19 0.20 0.23 -
P/RPS 1.67 1.75 1.16 1.45 1.63 1.64 2.02 -11.92%
P/EPS -19.12 -17.16 -8.08 -14.91 -12.10 -26.32 -7.83 81.43%
EY -5.23 -5.83 -12.37 -6.71 -8.26 -3.80 -12.77 -44.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.38 0.49 0.52 0.01 0.84 -27.38%

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