[JOHAN] YoY Annual (Unaudited) Result on 31-Jan-2012 [#4]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
YoY- -1362.39%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 204,491 260,244 286,493 298,230 294,962 315,675 570,572 -15.71%
PBT -26,461 -22,928 -27,754 -39,731 8,782 29,261 28,385 -
Tax 9,838 -15,228 -4,221 -4,966 -5,158 -3,630 -4,672 -
NP -16,623 -38,156 -31,975 -44,697 3,624 25,631 23,713 -
-
NP to SH -16,387 -38,476 -31,851 -45,749 3,624 25,631 23,011 -
-
Tax Rate - - - - 58.73% 12.41% 16.46% -
Total Cost 221,114 298,400 318,468 342,927 291,338 290,044 546,859 -14.00%
-
Net Worth 205,660 21,713,346 220,879 253,707 244,868 214,468 207,036 -0.11%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 205,660 21,713,346 220,879 253,707 244,868 214,468 207,036 -0.11%
NOSH 633,775 622,337 623,072 622,748 710,588 623,091 623,604 0.26%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin -8.13% -14.66% -11.16% -14.99% 1.23% 8.12% 4.16% -
ROE -7.97% -0.18% -14.42% -18.03% 1.48% 11.95% 11.11% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 32.27 41.82 45.98 47.89 41.51 50.66 91.50 -15.93%
EPS -2.63 -6.12 -5.16 -7.34 0.51 4.03 3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3245 34.89 0.3545 0.4074 0.3446 0.3442 0.332 -0.37%
Adjusted Per Share Value based on latest NOSH - 621,972
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 17.51 22.28 24.53 25.53 25.25 27.03 48.85 -15.71%
EPS -1.40 -3.29 -2.73 -3.92 0.31 2.19 1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1761 18.5897 0.1891 0.2172 0.2096 0.1836 0.1773 -0.11%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.195 0.15 0.15 0.25 0.38 0.28 0.16 -
P/RPS 0.60 0.36 0.33 0.52 0.92 0.55 0.17 23.37%
P/EPS -7.54 -2.43 -2.93 -3.40 74.51 6.81 4.34 -
EY -13.26 -41.22 -34.08 -29.39 1.34 14.69 23.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.00 0.42 0.61 1.10 0.81 0.48 3.78%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 24/03/15 31/03/14 27/03/13 30/03/12 30/03/11 24/03/10 30/03/09 -
Price 0.195 0.165 0.135 0.23 0.37 0.31 0.17 -
P/RPS 0.60 0.39 0.29 0.48 0.89 0.61 0.19 21.11%
P/EPS -7.54 -2.67 -2.64 -3.13 72.55 7.54 4.61 -
EY -13.26 -37.47 -37.87 -31.94 1.38 13.27 21.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.00 0.38 0.56 1.07 0.90 0.51 2.74%

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