[JOHAN] QoQ TTM Result on 31-Oct-2020 [#1]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
29-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- 46.4%
YoY- 43.1%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 89,542 103,858 92,646 86,248 83,480 90,532 97,023 -5.21%
PBT -45,753 -17,147 -30,115 -19,123 -34,019 -39,692 -15,923 102.24%
Tax 234,494 -514 1,507 4,017 4,102 4,268 175 12107.72%
NP 188,741 -17,661 -28,608 -15,106 -29,917 -35,424 -15,748 -
-
NP to SH 189,668 -17,014 -27,797 -17,045 -31,803 -37,292 -17,768 -
-
Tax Rate - - - - - - - -
Total Cost -99,199 121,519 121,254 101,354 113,397 125,956 112,771 -
-
Net Worth 170,938 44,229 53,184 47,421 44,229 52,327 65,596 89.47%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 170,938 44,229 53,184 47,421 44,229 52,327 65,596 89.47%
NOSH 1,168,028 778,685 778,685 778,685 622,948 622,948 622,948 52.11%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 210.78% -17.00% -30.88% -17.51% -35.84% -39.13% -16.23% -
ROE 110.96% -38.47% -52.27% -35.94% -71.90% -71.27% -27.09% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 11.31 13.34 11.90 11.08 13.40 14.53 15.57 -19.20%
EPS 23.97 -2.18 -3.57 -2.19 -5.11 -5.99 -2.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.216 0.0568 0.0683 0.0609 0.071 0.084 0.1053 61.51%
Adjusted Per Share Value based on latest NOSH - 778,685
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 7.73 8.96 7.99 7.44 7.20 7.81 8.37 -5.16%
EPS 16.37 -1.47 -2.40 -1.47 -2.74 -3.22 -1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1475 0.0382 0.0459 0.0409 0.0382 0.0452 0.0566 89.48%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.11 0.165 0.175 0.12 0.08 0.07 0.065 -
P/RPS 0.97 1.24 1.47 1.08 0.60 0.48 0.42 74.81%
P/EPS 0.46 -7.55 -4.90 -5.48 -1.57 -1.17 -2.28 -
EY 217.88 -13.24 -20.40 -18.24 -63.82 -85.52 -43.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 2.90 2.56 1.97 1.13 0.83 0.62 -12.21%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/09/21 02/07/21 31/03/21 29/12/20 24/09/20 25/06/20 24/03/20 -
Price 0.105 0.115 0.165 0.205 0.13 0.07 0.04 -
P/RPS 0.93 0.86 1.39 1.85 0.97 0.48 0.26 134.06%
P/EPS 0.44 -5.26 -4.62 -9.37 -2.55 -1.17 -1.40 -
EY 228.25 -19.00 -21.63 -10.68 -39.27 -85.52 -71.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 2.02 2.42 3.37 1.83 0.83 0.38 18.48%

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