[JOE] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -357.49%
YoY- -200.95%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 138,841 154,266 155,884 159,300 155,816 159,300 165,840 -11.16%
PBT -15,661 -9,486 -5,026 -4,500 1,688 1,240 220 -
Tax -302 -332 824 872 -157 -68 -118 86.99%
NP -15,963 -9,818 -4,202 -3,628 1,531 1,172 102 -
-
NP to SH -16,244 -10,178 -4,554 -3,816 1,482 1,084 82 -
-
Tax Rate - - - - 9.30% 5.48% 53.64% -
Total Cost 154,804 164,085 160,086 162,928 154,285 158,128 165,738 -4.44%
-
Net Worth 102,015 110,181 117,775 119,250 124,799 121,949 65,599 34.19%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - 1,560 - - -
Div Payout % - - - - 105.26% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 102,015 110,181 117,775 119,250 124,799 121,949 65,599 34.19%
NOSH 784,734 787,010 785,172 795,000 780,000 812,999 410,000 54.09%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -11.50% -6.36% -2.70% -2.28% 0.98% 0.74% 0.06% -
ROE -15.92% -9.24% -3.87% -3.20% 1.19% 0.89% 0.13% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 17.69 19.60 19.85 20.04 19.98 19.59 40.45 -42.35%
EPS -2.07 -1.29 -0.58 -0.48 0.19 0.13 0.02 -
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.13 0.14 0.15 0.15 0.16 0.15 0.16 -12.91%
Adjusted Per Share Value based on latest NOSH - 795,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 45.39 50.43 50.96 52.07 50.93 52.07 54.21 -11.15%
EPS -5.31 -3.33 -1.49 -1.25 0.48 0.35 0.03 -
DPS 0.00 0.00 0.00 0.00 0.51 0.00 0.00 -
NAPS 0.3335 0.3602 0.385 0.3898 0.408 0.3986 0.2144 34.21%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.09 0.09 0.07 0.09 0.09 0.09 0.09 -
P/RPS 0.51 0.46 0.35 0.45 0.45 0.46 0.22 75.06%
P/EPS -4.35 -6.96 -12.07 -18.75 47.37 67.50 450.00 -
EY -23.00 -14.37 -8.29 -5.33 2.11 1.48 0.22 -
DY 0.00 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.69 0.64 0.47 0.60 0.56 0.60 0.56 14.91%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 28/02/12 29/11/11 26/08/11 30/05/11 28/02/11 29/11/10 -
Price 0.08 0.09 0.08 0.07 0.08 0.09 0.09 -
P/RPS 0.45 0.46 0.40 0.35 0.40 0.46 0.22 61.06%
P/EPS -3.86 -6.96 -13.79 -14.58 42.11 67.50 450.00 -
EY -25.88 -14.37 -7.25 -6.86 2.38 1.48 0.22 -
DY 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.62 0.64 0.53 0.47 0.50 0.60 0.56 7.01%

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