[JOHAN] QoQ TTM Result on 31-Oct-2019 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
19-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#3]
Profit Trend
QoQ- 2.92%
YoY- 74.06%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 83,480 90,532 97,023 102,572 103,453 105,253 105,882 -14.66%
PBT -34,019 -39,692 -15,923 -34,078 -34,950 -92,382 -104,460 -52.69%
Tax 4,102 4,268 175 3,395 3,382 6,889 8,611 -39.03%
NP -29,917 -35,424 -15,748 -30,683 -31,568 -85,493 -95,849 -54.01%
-
NP to SH -31,803 -37,292 -17,768 -29,955 -30,857 -84,788 -95,037 -51.83%
-
Tax Rate - - - - - - - -
Total Cost 113,397 125,956 112,771 133,255 135,021 190,746 201,731 -31.91%
-
Net Worth 44,229 52,327 65,596 66,281 85,032 99,235 95,248 -40.06%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 44,229 52,327 65,596 66,281 85,032 99,235 95,248 -40.06%
NOSH 622,948 622,948 622,948 622,948 622,948 622,948 622,948 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin -35.84% -39.13% -16.23% -29.91% -30.51% -81.23% -90.52% -
ROE -71.90% -71.27% -27.09% -45.19% -36.29% -85.44% -99.78% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 13.40 14.53 15.57 16.47 16.61 16.90 17.00 -14.68%
EPS -5.11 -5.99 -2.85 -4.81 -4.95 -13.61 -15.26 -51.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.071 0.084 0.1053 0.1064 0.1365 0.1593 0.1529 -40.06%
Adjusted Per Share Value based on latest NOSH - 622,948
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 7.20 7.81 8.37 8.85 8.93 9.08 9.14 -14.71%
EPS -2.74 -3.22 -1.53 -2.58 -2.66 -7.32 -8.20 -51.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0382 0.0452 0.0566 0.0572 0.0734 0.0856 0.0822 -40.03%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.08 0.07 0.065 0.07 0.085 0.095 0.09 -
P/RPS 0.60 0.48 0.42 0.43 0.51 0.56 0.53 8.62%
P/EPS -1.57 -1.17 -2.28 -1.46 -1.72 -0.70 -0.59 92.14%
EY -63.82 -85.52 -43.88 -68.69 -58.28 -143.27 -169.51 -47.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.83 0.62 0.66 0.62 0.60 0.59 54.28%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 24/09/20 25/06/20 24/03/20 19/12/19 26/09/19 20/06/19 29/03/19 -
Price 0.13 0.07 0.04 0.075 0.075 0.08 0.085 -
P/RPS 0.97 0.48 0.26 0.46 0.45 0.47 0.50 55.61%
P/EPS -2.55 -1.17 -1.40 -1.56 -1.51 -0.59 -0.56 174.98%
EY -39.27 -85.52 -71.31 -64.11 -66.05 -170.13 -179.48 -63.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 0.83 0.38 0.70 0.55 0.50 0.56 120.37%

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