[JOHAN] YoY Cumulative Quarter Result on 31-Oct-2011 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
07-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -99.79%
YoY- -249.78%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 150,376 201,180 217,255 227,289 217,058 234,203 438,713 -16.33%
PBT -9,228 -10,419 -19,768 -25,165 20,127 18,000 17,612 -
Tax 10,145 -11,548 -1,898 -2,523 -1,242 -1,501 -2,664 -
NP 917 -21,967 -21,666 -27,688 18,885 16,499 14,948 -37.18%
-
NP to SH 747 -22,113 -21,597 -27,924 18,643 16,133 14,612 -39.06%
-
Tax Rate - - - - 6.17% 8.34% 15.13% -
Total Cost 149,459 223,147 238,921 254,977 198,173 217,704 423,765 -15.93%
-
Net Worth 16,633,200 210,300 217,588 191,342 231,821 208,047 203,324 108.28%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 16,633,200 210,300 217,588 191,342 231,821 208,047 203,324 108.28%
NOSH 497,999 648,475 622,391 623,265 623,511 622,895 621,787 -3.63%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 0.61% -10.92% -9.97% -12.18% 8.70% 7.04% 3.41% -
ROE 0.00% -10.51% -9.93% -14.59% 8.04% 7.75% 7.19% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 30.20 31.02 34.91 36.47 34.81 37.60 70.56 -13.18%
EPS 0.14 -3.52 -3.50 -4.48 2.99 2.59 2.35 -37.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 33.40 0.3243 0.3496 0.307 0.3718 0.334 0.327 116.12%
Adjusted Per Share Value based on latest NOSH - 624,189
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 12.98 17.36 18.75 19.61 18.73 20.21 37.86 -16.33%
EPS 0.06 -1.91 -1.86 -2.41 1.61 1.39 1.26 -39.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.3527 0.1815 0.1878 0.1651 0.20 0.1795 0.1754 108.29%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.22 0.165 0.19 0.25 0.37 0.30 0.12 -
P/RPS 0.73 0.53 0.54 0.69 1.06 0.80 0.17 27.47%
P/EPS 146.67 -4.84 -5.48 -5.58 12.37 11.58 5.11 74.93%
EY 0.68 -20.67 -18.26 -17.92 8.08 8.63 19.58 -42.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.51 0.54 0.81 1.00 0.90 0.37 -45.20%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 18/12/14 13/12/13 13/12/12 07/12/11 16/12/10 16/12/09 15/12/08 -
Price 0.175 0.16 0.17 0.25 0.37 0.31 0.14 -
P/RPS 0.58 0.52 0.49 0.69 1.06 0.82 0.20 19.40%
P/EPS 116.67 -4.69 -4.90 -5.58 12.37 11.97 5.96 64.12%
EY 0.86 -21.31 -20.41 -17.92 8.08 8.35 16.79 -39.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.49 0.49 0.81 1.00 0.93 0.43 -46.55%

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