[JOHAN] YoY Annualized Quarter Result on 31-Jan-2013 [#4]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -10.61%
YoY- 30.38%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 221,862 204,491 260,244 286,493 298,230 294,962 315,675 -5.70%
PBT -47,968 -26,461 -22,928 -27,754 -39,731 8,782 29,261 -
Tax 34,691 9,838 -15,228 -4,221 -4,966 -5,158 -3,630 -
NP -13,277 -16,623 -38,156 -31,975 -44,697 3,624 25,631 -
-
NP to SH -13,135 -16,387 -38,476 -31,851 -45,749 3,624 25,631 -
-
Tax Rate - - - - - 58.73% 12.41% -
Total Cost 235,139 221,114 298,400 318,468 342,927 291,338 290,044 -3.43%
-
Net Worth 206,557 205,660 21,713,346 220,879 253,707 244,868 214,468 -0.62%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 206,557 205,660 21,713,346 220,879 253,707 244,868 214,468 -0.62%
NOSH 621,226 633,775 622,337 623,072 622,748 710,588 623,091 -0.04%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin -5.98% -8.13% -14.66% -11.16% -14.99% 1.23% 8.12% -
ROE -6.36% -7.97% -0.18% -14.42% -18.03% 1.48% 11.95% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 35.71 32.27 41.82 45.98 47.89 41.51 50.66 -5.65%
EPS -2.11 -2.63 -6.12 -5.16 -7.34 0.51 4.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3325 0.3245 34.89 0.3545 0.4074 0.3446 0.3442 -0.57%
Adjusted Per Share Value based on latest NOSH - 624,635
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 19.14 17.65 22.46 24.72 25.73 25.45 27.24 -5.70%
EPS -1.13 -1.41 -3.32 -2.75 -3.95 0.31 2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1782 0.1775 18.7364 0.1906 0.2189 0.2113 0.1851 -0.63%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.115 0.195 0.15 0.15 0.25 0.38 0.28 -
P/RPS 0.32 0.60 0.36 0.33 0.52 0.92 0.55 -8.62%
P/EPS -5.44 -7.54 -2.43 -2.93 -3.40 74.51 6.81 -
EY -18.39 -13.26 -41.22 -34.08 -29.39 1.34 14.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.60 0.00 0.42 0.61 1.10 0.81 -13.04%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 25/03/16 24/03/15 31/03/14 27/03/13 30/03/12 30/03/11 24/03/10 -
Price 0.115 0.195 0.165 0.135 0.23 0.37 0.31 -
P/RPS 0.32 0.60 0.39 0.29 0.48 0.89 0.61 -10.19%
P/EPS -5.44 -7.54 -2.67 -2.64 -3.13 72.55 7.54 -
EY -18.39 -13.26 -37.47 -37.87 -31.94 1.38 13.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.60 0.00 0.38 0.56 1.07 0.90 -14.55%

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