[JOHAN] YoY TTM Result on 31-Oct-2014 [#3]

Stock
[JOHAN] JOHAN HOLDINGS BHD
Announcement Date
18-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 11.46%
YoY- 52.03%
Quarter Report
Latest QR
Upcoming QR
JOHAN's Result
JOHAN's Financial Summary
View:
Show?
TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 165,804 193,963 219,920 229,581 273,968 291,557 304,772 -9.63%
PBT -21,187 -6,577 -72,974 -20,349 -17,926 -34,894 -36,720 -8.75%
Tax -3,039 6,333 27,918 5,077 -14,597 -4,417 -6,375 -11.60%
NP -24,226 -244 -45,056 -15,272 -32,523 -39,311 -43,095 -9.14%
-
NP to SH -23,301 844 -44,663 -15,611 -32,545 -39,860 -44,020 -10.05%
-
Tax Rate - - - - - - - -
Total Cost 190,030 194,207 264,976 244,853 306,491 330,868 347,867 -9.57%
-
Net Worth 199,031 197,163 195,663 20,793,717 201,177 217,395 191,626 0.63%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 199,031 197,163 195,663 20,793,717 201,177 217,395 191,626 0.63%
NOSH 622,948 622,948 606,519 622,566 620,342 621,842 624,189 -0.03%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin -14.61% -0.13% -20.49% -6.65% -11.87% -13.48% -14.14% -
ROE -11.71% 0.43% -22.83% -0.08% -16.18% -18.34% -22.97% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 26.62 31.14 36.26 36.88 44.16 46.89 48.83 -9.60%
EPS -3.74 0.14 -7.36 -2.51 -5.25 -6.41 -7.05 -10.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3195 0.3165 0.3226 33.40 0.3243 0.3496 0.307 0.66%
Adjusted Per Share Value based on latest NOSH - 622,566
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 14.31 16.74 18.98 19.81 23.64 25.16 26.30 -9.63%
EPS -2.01 0.07 -3.85 -1.35 -2.81 -3.44 -3.80 -10.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1717 0.1701 0.1688 17.9428 0.1736 0.1876 0.1654 0.62%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.28 0.19 0.145 0.22 0.165 0.19 0.25 -
P/RPS 1.05 0.61 0.40 0.60 0.37 0.41 0.51 12.77%
P/EPS -7.49 140.24 -1.97 -8.77 -3.15 -2.96 -3.54 13.29%
EY -13.36 0.71 -50.78 -11.40 -31.80 -33.74 -28.21 -11.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.60 0.45 0.01 0.51 0.54 0.81 1.38%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 06/12/17 15/12/16 08/12/15 18/12/14 13/12/13 13/12/12 07/12/11 -
Price 0.28 0.17 0.14 0.175 0.16 0.17 0.25 -
P/RPS 1.05 0.55 0.39 0.47 0.36 0.36 0.51 12.77%
P/EPS -7.49 125.48 -1.90 -6.98 -3.05 -2.65 -3.54 13.29%
EY -13.36 0.80 -52.60 -14.33 -32.79 -37.71 -28.21 -11.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.54 0.43 0.01 0.49 0.49 0.81 1.38%

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