[JOHAN] QoQ TTM Result on 31-Jul-2013 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 9.25%
YoY- 35.04%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 259,584 260,244 273,968 284,418 280,713 293,404 291,557 -7.47%
PBT -17,579 -22,927 -17,926 -19,401 -27,101 -27,166 -34,894 -36.76%
Tax -2,395 -15,228 -14,597 -10,903 -6,991 -5,171 -4,417 -33.58%
NP -19,974 -38,155 -32,523 -30,304 -34,092 -32,337 -39,311 -36.40%
-
NP to SH -20,479 -38,470 -32,545 -30,578 -33,694 -32,030 -39,860 -35.93%
-
Tax Rate - - - - - - - -
Total Cost 279,558 298,399 306,491 314,722 314,805 325,741 330,868 -10.65%
-
Net Worth 21,245,660 202,178 201,177 245,749 207,880 221,121 217,395 2039.56%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 21,245,660 202,178 201,177 245,749 207,880 221,121 217,395 2039.56%
NOSH 614,391 596,748 620,342 729,444 625,392 624,635 621,842 -0.80%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin -7.69% -14.66% -11.87% -10.65% -12.14% -11.02% -13.48% -
ROE -0.10% -19.03% -16.18% -12.44% -16.21% -14.49% -18.34% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 42.25 43.61 44.16 38.99 44.89 46.97 46.89 -6.72%
EPS -3.33 -6.45 -5.25 -4.19 -5.39 -5.13 -6.41 -35.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 34.58 0.3388 0.3243 0.3369 0.3324 0.354 0.3496 2056.86%
Adjusted Per Share Value based on latest NOSH - 729,444
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 22.22 22.28 23.46 24.35 24.03 25.12 24.96 -7.47%
EPS -1.75 -3.29 -2.79 -2.62 -2.88 -2.74 -3.41 -35.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.1893 0.1731 0.1722 0.2104 0.178 0.1893 0.1861 2039.72%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.165 0.15 0.165 0.18 0.14 0.15 0.19 -
P/RPS 0.39 0.34 0.37 0.46 0.31 0.32 0.41 -3.28%
P/EPS -4.95 -2.33 -3.15 -4.29 -2.60 -2.93 -2.96 41.02%
EY -20.20 -42.98 -31.80 -23.29 -38.48 -34.19 -33.74 -29.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.51 0.53 0.42 0.42 0.54 -
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 24/06/14 31/03/14 13/12/13 26/09/13 27/06/13 27/03/13 13/12/12 -
Price 0.16 0.165 0.16 0.175 0.175 0.135 0.17 -
P/RPS 0.38 0.38 0.36 0.45 0.39 0.29 0.36 3.68%
P/EPS -4.80 -2.56 -3.05 -4.17 -3.25 -2.63 -2.65 48.75%
EY -20.83 -39.07 -32.79 -23.95 -30.79 -37.98 -37.71 -32.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.49 0.49 0.52 0.53 0.38 0.49 -

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