[JOHAN] YoY Quarter Result on 31-Oct-2012 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 27.61%
YoY- 50.42%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 55,572 50,009 62,350 72,800 81,739 74,368 77,061 -5.30%
PBT -35,234 -6,546 -4,884 -6,359 -12,508 2,500 5,039 -
Tax 23,959 -509 -4,177 -483 -1,439 -535 -601 -
NP -11,275 -7,055 -9,061 -6,842 -13,947 1,965 4,438 -
-
NP to SH -10,978 -7,035 -9,056 -7,089 -14,298 1,812 4,312 -
-
Tax Rate - - - - - 21.40% 11.93% -
Total Cost 66,847 57,064 71,411 79,642 95,686 72,403 72,623 -1.37%
-
Net Worth 195,663 20,793,717 201,177 217,395 191,626 232,310 208,725 -1.07%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 195,663 20,793,717 201,177 217,395 191,626 232,310 208,725 -1.07%
NOSH 606,519 622,566 620,342 621,842 624,189 624,827 624,927 -0.49%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin -20.29% -14.11% -14.53% -9.40% -17.06% 2.64% 5.76% -
ROE -5.61% -0.03% -4.50% -3.26% -7.46% 0.78% 2.07% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 9.16 8.03 10.05 11.71 13.10 11.90 12.33 -4.83%
EPS -1.81 -1.13 -1.45 -1.11 -2.30 0.29 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3226 33.40 0.3243 0.3496 0.307 0.3718 0.334 -0.57%
Adjusted Per Share Value based on latest NOSH - 621,842
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 4.76 4.28 5.34 6.23 7.00 6.37 6.60 -5.29%
EPS -0.94 -0.60 -0.78 -0.61 -1.22 0.16 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1675 17.8024 0.1722 0.1861 0.1641 0.1989 0.1787 -1.07%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.145 0.22 0.165 0.19 0.25 0.37 0.30 -
P/RPS 1.58 2.74 1.64 1.62 1.91 3.11 2.43 -6.92%
P/EPS -8.01 -19.47 -11.30 -16.67 -10.91 127.59 43.48 -
EY -12.48 -5.14 -8.85 -6.00 -9.16 0.78 2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.01 0.51 0.54 0.81 1.00 0.90 -10.90%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 08/12/15 18/12/14 13/12/13 13/12/12 07/12/11 16/12/10 16/12/09 -
Price 0.14 0.175 0.16 0.17 0.25 0.37 0.31 -
P/RPS 1.53 2.18 1.59 1.45 1.91 3.11 2.51 -7.91%
P/EPS -7.73 -15.49 -10.96 -14.91 -10.91 127.59 44.93 -
EY -12.93 -6.46 -9.12 -6.71 -9.16 0.78 2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.01 0.49 0.49 0.81 1.00 0.93 -12.05%

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