[JOHAN] YoY Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -2.34%
YoY- 10.0%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 179,940 220,466 241,016 277,660 288,972 291,100 285,380 -7.39%
PBT -33,658 -41,014 -2,590 -11,070 -26,804 -25,314 35,254 -
Tax -82 8,532 18,534 -14,742 -3,214 -2,168 -1,414 -37.75%
NP -33,740 -32,482 15,944 -25,812 -30,018 -27,482 33,840 -
-
NP to SH -32,556 -33,102 15,564 -26,114 -29,016 -27,954 33,662 -
-
Tax Rate - - - - - - 4.01% -
Total Cost 213,680 252,948 225,072 303,472 318,990 318,582 251,540 -2.67%
-
Net Worth 193,963 206,665 20,488,547 226,747 227,022 203,252 226,844 -2.57%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 193,963 206,665 20,488,547 226,747 227,022 203,252 226,844 -2.57%
NOSH 623,678 634,137 607,968 673,041 622,660 622,328 623,370 0.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -18.75% -14.73% 6.62% -9.30% -10.39% -9.44% 11.86% -
ROE -16.78% -16.02% 0.08% -11.52% -12.78% -13.75% 14.84% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 28.85 34.77 39.64 41.25 46.41 46.78 45.78 -7.40%
EPS -5.22 -5.32 2.56 -4.14 -4.84 -4.48 5.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.311 0.3259 33.70 0.3369 0.3646 0.3266 0.3639 -2.58%
Adjusted Per Share Value based on latest NOSH - 729,444
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 15.41 18.88 20.63 23.77 24.74 24.92 24.43 -7.38%
EPS -2.79 -2.83 1.33 -2.24 -2.48 -2.39 2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1661 0.1769 17.5411 0.1941 0.1944 0.174 0.1942 -2.56%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.115 0.175 0.215 0.18 0.20 0.26 0.40 -
P/RPS 0.40 0.50 0.54 0.44 0.43 0.56 0.87 -12.13%
P/EPS -2.20 -3.35 8.40 -4.64 -4.29 -5.79 7.41 -
EY -45.39 -29.83 11.91 -21.56 -23.30 -17.28 13.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.54 0.01 0.53 0.55 0.80 1.10 -16.59%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 22/09/16 14/09/15 11/09/14 26/09/13 20/09/12 29/09/11 30/09/10 -
Price 0.19 0.13 0.25 0.175 0.19 0.20 0.34 -
P/RPS 0.66 0.37 0.63 0.42 0.41 0.43 0.74 -1.88%
P/EPS -3.64 -2.49 9.77 -4.51 -4.08 -4.45 6.30 -
EY -27.47 -40.15 10.24 -22.17 -24.53 -22.46 15.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.40 0.01 0.52 0.52 0.61 0.93 -6.78%

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