[JOE] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 2.49%
YoY- 47.39%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 172,664 168,729 175,308 187,054 180,308 141,094 146,169 11.75%
PBT 7,004 4,106 4,044 5,186 5,084 4,870 5,545 16.86%
Tax -732 -1,029 -1,008 -996 -1,024 -1,492 -2,726 -58.41%
NP 6,272 3,077 3,036 4,190 4,060 3,378 2,818 70.55%
-
NP to SH 5,748 2,585 2,453 3,620 3,532 3,086 2,570 71.10%
-
Tax Rate 10.45% 25.06% 24.93% 19.21% 20.14% 30.64% 49.16% -
Total Cost 166,392 165,652 172,272 182,864 176,248 137,716 143,350 10.45%
-
Net Worth 119,749 118,999 119,839 119,302 120,409 63,352 76,316 35.06%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 1,586 - - - 844 - -
Div Payout % - 61.38% - - - 27.37% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 119,749 118,999 119,839 119,302 120,409 63,352 76,316 35.06%
NOSH 798,333 793,333 799,999 786,956 802,727 422,352 401,666 58.14%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.63% 1.82% 1.73% 2.24% 2.25% 2.39% 1.93% -
ROE 4.80% 2.17% 2.05% 3.03% 2.93% 4.87% 3.37% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 21.63 21.27 21.91 23.77 22.46 33.41 36.39 -29.32%
EPS 0.72 0.33 0.31 0.46 0.44 0.73 0.64 8.17%
DPS 0.00 0.20 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.15 0.15 0.1498 0.1516 0.15 0.15 0.19 -14.59%
Adjusted Per Share Value based on latest NOSH - 774,166
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 56.40 55.11 57.26 61.10 58.89 46.08 47.74 11.76%
EPS 1.88 0.84 0.80 1.18 1.15 1.01 0.84 71.18%
DPS 0.00 0.52 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.3911 0.3887 0.3914 0.3897 0.3933 0.2069 0.2493 35.05%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.10 0.09 0.08 0.09 0.08 0.10 0.16 -
P/RPS 0.46 0.42 0.37 0.38 0.36 0.30 0.44 3.01%
P/EPS 13.89 27.62 26.09 19.57 18.18 13.69 25.00 -32.44%
EY 7.20 3.62 3.83 5.11 5.50 7.31 4.00 48.02%
DY 0.00 2.22 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 0.67 0.60 0.53 0.59 0.53 0.67 0.84 -14.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 29/05/09 25/02/09 21/11/08 28/08/08 30/05/08 25/04/08 -
Price 0.10 0.10 0.08 0.08 0.09 0.09 0.09 -
P/RPS 0.46 0.47 0.37 0.34 0.40 0.27 0.25 50.21%
P/EPS 13.89 30.69 26.09 17.39 20.45 12.32 14.06 -0.80%
EY 7.20 3.26 3.83 5.75 4.89 8.12 7.11 0.84%
DY 0.00 2.00 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.67 0.67 0.53 0.53 0.60 0.60 0.47 26.69%

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