[JOHAN] QoQ TTM Result on 30-Apr-2012 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 9.17%
YoY- -252.91%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 293,404 291,557 300,496 307,406 298,230 304,772 297,401 -0.89%
PBT -27,166 -34,894 -41,043 -35,146 -40,400 -36,720 -21,712 16.03%
Tax -5,171 -4,417 -5,373 -5,769 -4,819 -6,375 -5,471 -3.67%
NP -32,337 -39,311 -46,416 -40,915 -45,219 -43,095 -27,183 12.21%
-
NP to SH -32,030 -39,860 -47,069 -42,374 -46,653 -44,020 -27,910 9.56%
-
Tax Rate - - - - - - - -
Total Cost 325,741 330,868 346,912 348,321 343,449 347,867 324,584 0.23%
-
Net Worth 221,121 217,395 227,422 23,122,935 170,482 191,626 203,566 5.64%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 221,121 217,395 227,422 23,122,935 170,482 191,626 203,566 5.64%
NOSH 624,635 621,842 623,757 617,105 621,972 624,189 623,291 0.14%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin -11.02% -13.48% -15.45% -13.31% -15.16% -14.14% -9.14% -
ROE -14.49% -18.34% -20.70% -0.18% -27.37% -22.97% -13.71% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 46.97 46.89 48.18 49.81 47.95 48.83 47.71 -1.03%
EPS -5.13 -6.41 -7.55 -6.87 -7.50 -7.05 -4.48 9.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.354 0.3496 0.3646 37.47 0.2741 0.307 0.3266 5.49%
Adjusted Per Share Value based on latest NOSH - 617,105
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 25.32 25.16 25.93 26.53 25.73 26.30 25.66 -0.88%
EPS -2.76 -3.44 -4.06 -3.66 -4.03 -3.80 -2.41 9.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1908 0.1876 0.1962 19.9527 0.1471 0.1654 0.1757 5.62%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.15 0.19 0.20 0.21 0.25 0.25 0.26 -
P/RPS 0.32 0.41 0.42 0.42 0.52 0.51 0.54 -29.33%
P/EPS -2.93 -2.96 -2.65 -3.06 -3.33 -3.54 -5.81 -36.51%
EY -34.19 -33.74 -37.73 -32.70 -30.00 -28.21 -17.22 57.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.55 0.01 0.91 0.81 0.80 -34.79%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 13/12/12 20/09/12 28/06/12 30/03/12 07/12/11 29/09/11 -
Price 0.135 0.17 0.19 0.20 0.23 0.25 0.20 -
P/RPS 0.29 0.36 0.39 0.40 0.48 0.51 0.42 -21.79%
P/EPS -2.63 -2.65 -2.52 -2.91 -3.07 -3.54 -4.47 -29.67%
EY -37.98 -37.71 -39.72 -34.33 -32.61 -28.21 -22.39 42.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.49 0.52 0.01 0.84 0.81 0.61 -26.95%

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