[JOHAN] QoQ TTM Result on 31-Oct-2017 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
06-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- -7.02%
YoY- -2860.78%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 112,044 129,796 146,570 165,804 182,126 161,170 172,908 -25.17%
PBT -57,758 3,045 16,245 -21,187 -19,842 1,638 -16,963 126.83%
Tax -36,351 -39,843 -39,500 -3,039 -2,996 -25,053 -21,366 42.65%
NP -94,109 -36,798 -23,255 -24,226 -22,838 -23,415 -38,329 82.29%
-
NP to SH -93,327 -35,962 -22,345 -23,301 -21,772 -22,336 -37,220 84.87%
-
Tax Rate - 1,308.47% 243.15% - - 1,529.49% - -
Total Cost 206,153 166,594 169,825 190,030 204,964 184,585 211,237 -1.61%
-
Net Worth 115,120 181,776 186,261 199,031 200,028 209,123 201,274 -31.16%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 115,120 181,776 186,261 199,031 200,028 209,123 201,274 -31.16%
NOSH 622,948 622,948 622,948 622,948 622,948 622,948 622,948 0.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -83.99% -28.35% -15.87% -14.61% -12.54% -14.53% -22.17% -
ROE -81.07% -19.78% -12.00% -11.71% -10.88% -10.68% -18.49% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 17.99 20.84 23.53 26.62 29.24 25.87 27.76 -25.17%
EPS -14.98 -5.77 -3.59 -3.74 -3.49 -3.59 -5.97 84.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.2918 0.299 0.3195 0.3211 0.3357 0.3231 -31.16%
Adjusted Per Share Value based on latest NOSH - 622,948
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 9.67 11.20 12.65 14.31 15.72 13.91 14.92 -25.16%
EPS -8.05 -3.10 -1.93 -2.01 -1.88 -1.93 -3.21 84.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0993 0.1569 0.1607 0.1717 0.1726 0.1805 0.1737 -31.18%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.135 0.235 0.315 0.28 0.30 0.32 0.175 -
P/RPS 0.75 1.13 1.34 1.05 1.03 1.24 0.63 12.36%
P/EPS -0.90 -4.07 -8.78 -7.49 -8.58 -8.92 -2.93 -54.57%
EY -110.97 -24.57 -11.39 -13.36 -11.65 -11.20 -34.14 119.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.81 1.05 0.88 0.93 0.95 0.54 22.32%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 28/09/18 07/06/18 21/03/18 06/12/17 26/09/17 21/06/17 20/03/17 -
Price 0.12 0.16 0.285 0.28 0.285 0.235 0.23 -
P/RPS 0.67 0.77 1.21 1.05 0.97 0.91 0.83 -13.33%
P/EPS -0.80 -2.77 -7.95 -7.49 -8.15 -6.55 -3.85 -65.01%
EY -124.85 -36.08 -12.59 -13.36 -12.26 -15.26 -25.98 185.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.95 0.88 0.89 0.70 0.71 -5.73%

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