[JOHAN] QoQ TTM Result on 30-Apr-2017 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
21-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- 39.99%
YoY- -49.59%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 146,570 165,804 182,126 161,170 172,908 193,963 201,599 -19.09%
PBT 16,245 -21,187 -19,842 1,638 -16,963 -6,577 -44,290 -
Tax -39,500 -3,039 -2,996 -25,053 -21,366 6,333 30,384 -
NP -23,255 -24,226 -22,838 -23,415 -38,329 -244 -13,906 40.75%
-
NP to SH -22,345 -23,301 -21,772 -22,336 -37,220 844 -12,862 44.37%
-
Tax Rate 243.15% - - 1,529.49% - - - -
Total Cost 169,825 190,030 204,964 184,585 211,237 194,207 215,505 -14.64%
-
Net Worth 186,261 199,031 200,028 209,123 201,274 197,163 193,611 -2.54%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 186,261 199,031 200,028 209,123 201,274 197,163 193,611 -2.54%
NOSH 622,948 622,948 622,948 622,948 622,948 622,948 622,544 0.04%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin -15.87% -14.61% -12.54% -14.53% -22.17% -0.13% -6.90% -
ROE -12.00% -11.71% -10.88% -10.68% -18.49% 0.43% -6.64% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 23.53 26.62 29.24 25.87 27.76 31.14 32.38 -19.12%
EPS -3.59 -3.74 -3.49 -3.59 -5.97 0.14 -2.07 44.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.299 0.3195 0.3211 0.3357 0.3231 0.3165 0.311 -2.58%
Adjusted Per Share Value based on latest NOSH - 622,948
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 12.65 14.31 15.72 13.91 14.92 16.74 17.40 -19.10%
EPS -1.93 -2.01 -1.88 -1.93 -3.21 0.07 -1.11 44.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1607 0.1717 0.1726 0.1805 0.1737 0.1701 0.1671 -2.56%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.315 0.28 0.30 0.32 0.175 0.19 0.115 -
P/RPS 1.34 1.05 1.03 1.24 0.63 0.61 0.36 139.60%
P/EPS -8.78 -7.49 -8.58 -8.92 -2.93 140.24 -5.57 35.33%
EY -11.39 -13.36 -11.65 -11.20 -34.14 0.71 -17.97 -26.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.88 0.93 0.95 0.54 0.60 0.37 100.06%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 21/03/18 06/12/17 26/09/17 21/06/17 20/03/17 15/12/16 22/09/16 -
Price 0.285 0.28 0.285 0.235 0.23 0.17 0.19 -
P/RPS 1.21 1.05 0.97 0.91 0.83 0.55 0.59 61.20%
P/EPS -7.95 -7.49 -8.15 -6.55 -3.85 125.48 -9.20 -9.25%
EY -12.59 -13.36 -12.26 -15.26 -25.98 0.80 -10.87 10.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.88 0.89 0.70 0.71 0.54 0.61 34.24%

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