[JOHAN] QoQ TTM Result on 31-Jul-2017 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
26-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- 2.53%
YoY- -69.27%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 129,796 146,570 165,804 182,126 161,170 172,908 193,963 -23.55%
PBT 3,045 16,245 -21,187 -19,842 1,638 -16,963 -6,577 -
Tax -39,843 -39,500 -3,039 -2,996 -25,053 -21,366 6,333 -
NP -36,798 -23,255 -24,226 -22,838 -23,415 -38,329 -244 2759.42%
-
NP to SH -35,962 -22,345 -23,301 -21,772 -22,336 -37,220 844 -
-
Tax Rate 1,308.47% 243.15% - - 1,529.49% - - -
Total Cost 166,594 169,825 190,030 204,964 184,585 211,237 194,207 -9.74%
-
Net Worth 181,776 186,261 199,031 200,028 209,123 201,274 197,163 -5.28%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 181,776 186,261 199,031 200,028 209,123 201,274 197,163 -5.28%
NOSH 622,948 622,948 622,948 622,948 622,948 622,948 622,948 0.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin -28.35% -15.87% -14.61% -12.54% -14.53% -22.17% -0.13% -
ROE -19.78% -12.00% -11.71% -10.88% -10.68% -18.49% 0.43% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 20.84 23.53 26.62 29.24 25.87 27.76 31.14 -23.54%
EPS -5.77 -3.59 -3.74 -3.49 -3.59 -5.97 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2918 0.299 0.3195 0.3211 0.3357 0.3231 0.3165 -5.28%
Adjusted Per Share Value based on latest NOSH - 622,948
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 11.11 12.55 14.20 15.59 13.80 14.80 16.61 -23.57%
EPS -3.08 -1.91 -1.99 -1.86 -1.91 -3.19 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1556 0.1595 0.1704 0.1713 0.179 0.1723 0.1688 -5.29%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.235 0.315 0.28 0.30 0.32 0.175 0.19 -
P/RPS 1.13 1.34 1.05 1.03 1.24 0.63 0.61 51.00%
P/EPS -4.07 -8.78 -7.49 -8.58 -8.92 -2.93 140.24 -
EY -24.57 -11.39 -13.36 -11.65 -11.20 -34.14 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.05 0.88 0.93 0.95 0.54 0.60 22.21%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 07/06/18 21/03/18 06/12/17 26/09/17 21/06/17 20/03/17 15/12/16 -
Price 0.16 0.285 0.28 0.285 0.235 0.23 0.17 -
P/RPS 0.77 1.21 1.05 0.97 0.91 0.83 0.55 25.22%
P/EPS -2.77 -7.95 -7.49 -8.15 -6.55 -3.85 125.48 -
EY -36.08 -12.59 -13.36 -12.26 -15.26 -25.98 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.95 0.88 0.89 0.70 0.71 0.54 1.23%

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