[JOHAN] YoY TTM 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- 9.25%
YoY- 35.04%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 201,599 214,357 241,922 284,418 300,496 297,401 301,223 -6.46%
PBT -44,290 -44,286 -18,687 -19,401 -41,043 -21,712 33,927 -
Tax 30,384 3,450 1,409 -10,903 -5,373 -5,471 -3,437 -
NP -13,906 -40,836 -17,278 -30,304 -46,416 -27,183 30,490 -
-
NP to SH -12,862 -40,720 -17,632 -30,578 -47,069 -27,910 30,275 -
-
Tax Rate - - - - - - 10.13% -
Total Cost 215,505 255,193 259,200 314,722 346,912 324,584 270,733 -3.72%
-
Net Worth 193,611 202,122 21,511,832 245,749 227,422 203,566 227,279 -2.63%
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 193,611 202,122 21,511,832 245,749 227,422 203,566 227,279 -2.63%
NOSH 622,544 620,197 638,333 729,444 623,757 623,291 624,566 -0.05%
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 -6.90% -19.05% -7.14% -10.65% -15.45% -9.14% 10.12% -
ROE -6.64% -20.15% -0.08% -12.44% -20.70% -13.71% 13.32% -
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 32.38 34.56 37.90 38.99 48.18 47.71 48.23 -6.41%
EPS -2.07 -6.57 -2.76 -4.19 -7.55 -4.48 4.85 -
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 17.40 18.50 20.88 24.54 25.93 25.66 25.99 -6.46%
EPS -1.11 -3.51 -1.52 -2.64 -4.06 -2.41 2.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1671 0.1744 18.5625 0.2121 0.1962 0.1757 0.1961 -2.62%
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 0.36 0.51 0.57 0.46 0.42 0.54 0.83 -12.98%
P/EPS -5.57 -2.67 -7.78 -4.29 -2.65 -5.81 8.25 -
EY -17.97 -37.52 -12.85 -23.29 -37.73 -17.22 12.12 -
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 0.59 0.38 0.66 0.45 0.39 0.42 0.70 -2.80%
P/EPS -9.20 -1.98 -9.05 -4.17 -2.52 -4.47 7.01 -
EY -10.87 -50.51 -11.05 -23.95 -39.72 -22.39 14.26 -
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