[JOHAN] QoQ TTM Result on 30-Apr-2013 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -5.2%
YoY- 20.48%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 260,244 273,968 284,418 280,713 293,404 291,557 300,496 -9.11%
PBT -22,927 -17,926 -19,401 -27,101 -27,166 -34,894 -41,043 -32.10%
Tax -15,228 -14,597 -10,903 -6,991 -5,171 -4,417 -5,373 99.89%
NP -38,155 -32,523 -30,304 -34,092 -32,337 -39,311 -46,416 -12.21%
-
NP to SH -38,470 -32,545 -30,578 -33,694 -32,030 -39,860 -47,069 -12.55%
-
Tax Rate - - - - - - - -
Total Cost 298,399 306,491 314,722 314,805 325,741 330,868 346,912 -9.53%
-
Net Worth 202,178 201,177 245,749 207,880 221,121 217,395 227,422 -7.52%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 202,178 201,177 245,749 207,880 221,121 217,395 227,422 -7.52%
NOSH 596,748 620,342 729,444 625,392 624,635 621,842 623,757 -2.90%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin -14.66% -11.87% -10.65% -12.14% -11.02% -13.48% -15.45% -
ROE -19.03% -16.18% -12.44% -16.21% -14.49% -18.34% -20.70% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 43.61 44.16 38.99 44.89 46.97 46.89 48.18 -6.41%
EPS -6.45 -5.25 -4.19 -5.39 -5.13 -6.41 -7.55 -9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3388 0.3243 0.3369 0.3324 0.354 0.3496 0.3646 -4.76%
Adjusted Per Share Value based on latest NOSH - 625,392
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 22.46 23.64 24.54 24.22 25.32 25.16 25.93 -9.10%
EPS -3.32 -2.81 -2.64 -2.91 -2.76 -3.44 -4.06 -12.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1745 0.1736 0.2121 0.1794 0.1908 0.1876 0.1962 -7.49%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.15 0.165 0.18 0.14 0.15 0.19 0.20 -
P/RPS 0.34 0.37 0.46 0.31 0.32 0.41 0.42 -13.10%
P/EPS -2.33 -3.15 -4.29 -2.60 -2.93 -2.96 -2.65 -8.20%
EY -42.98 -31.80 -23.29 -38.48 -34.19 -33.74 -37.73 9.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.53 0.42 0.42 0.54 0.55 -13.78%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/03/14 13/12/13 26/09/13 27/06/13 27/03/13 13/12/12 20/09/12 -
Price 0.165 0.16 0.175 0.175 0.135 0.17 0.19 -
P/RPS 0.38 0.36 0.45 0.39 0.29 0.36 0.39 -1.71%
P/EPS -2.56 -3.05 -4.17 -3.25 -2.63 -2.65 -2.52 1.05%
EY -39.07 -32.79 -23.95 -30.79 -37.98 -37.71 -39.72 -1.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.52 0.53 0.38 0.49 0.52 -3.87%

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