[JOHAN] YoY TTM Result on 31-Oct-2013 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -6.43%
YoY- 18.35%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 193,963 219,920 229,581 273,968 291,557 304,772 298,530 -6.92%
PBT -6,577 -72,974 -20,349 -17,926 -34,894 -36,720 31,388 -
Tax 6,333 27,918 5,077 -14,597 -4,417 -6,375 -3,371 -
NP -244 -45,056 -15,272 -32,523 -39,311 -43,095 28,017 -
-
NP to SH 844 -44,663 -15,611 -32,545 -39,860 -44,020 27,775 -44.10%
-
Tax Rate - - - - - - 10.74% -
Total Cost 194,207 264,976 244,853 306,491 330,868 347,867 270,513 -5.36%
-
Net Worth 197,163 195,663 20,793,717 201,177 217,395 191,626 232,310 -2.69%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 197,163 195,663 20,793,717 201,177 217,395 191,626 232,310 -2.69%
NOSH 622,948 606,519 622,566 620,342 621,842 624,189 624,827 -0.05%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin -0.13% -20.49% -6.65% -11.87% -13.48% -14.14% 9.38% -
ROE 0.43% -22.83% -0.08% -16.18% -18.34% -22.97% 11.96% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 31.14 36.26 36.88 44.16 46.89 48.83 47.78 -6.88%
EPS 0.14 -7.36 -2.51 -5.25 -6.41 -7.05 4.45 -43.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3165 0.3226 33.40 0.3243 0.3496 0.307 0.3718 -2.64%
Adjusted Per Share Value based on latest NOSH - 620,342
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 16.61 18.83 19.66 23.46 24.96 26.09 25.56 -6.92%
EPS 0.07 -3.82 -1.34 -2.79 -3.41 -3.77 2.38 -44.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1688 0.1675 17.8024 0.1722 0.1861 0.1641 0.1989 -2.69%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.19 0.145 0.22 0.165 0.19 0.25 0.37 -
P/RPS 0.61 0.40 0.60 0.37 0.41 0.51 0.77 -3.80%
P/EPS 140.24 -1.97 -8.77 -3.15 -2.96 -3.54 8.32 60.05%
EY 0.71 -50.78 -11.40 -31.80 -33.74 -28.21 12.01 -37.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.45 0.01 0.51 0.54 0.81 1.00 -8.15%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 15/12/16 08/12/15 18/12/14 13/12/13 13/12/12 07/12/11 16/12/10 -
Price 0.17 0.14 0.175 0.16 0.17 0.25 0.37 -
P/RPS 0.55 0.39 0.47 0.36 0.36 0.51 0.77 -5.44%
P/EPS 125.48 -1.90 -6.98 -3.05 -2.65 -3.54 8.32 57.11%
EY 0.80 -52.60 -14.33 -32.79 -37.71 -28.21 12.01 -36.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.01 0.49 0.49 0.81 1.00 -9.75%

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