[JOE] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -8.8%
YoY- 44.81%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 161,764 162,051 171,854 175,208 172,664 168,729 175,308 -5.23%
PBT -1,636 6,753 7,308 6,936 7,004 4,106 4,044 -
Tax 408 -1,310 -629 -938 -732 -1,029 -1,008 -
NP -1,228 5,443 6,678 5,998 6,272 3,077 3,036 -
-
NP to SH -1,268 5,120 6,036 5,242 5,748 2,585 2,453 -
-
Tax Rate - 19.40% 8.61% 13.52% 10.45% 25.06% 24.93% -
Total Cost 162,992 156,608 165,176 169,210 166,392 165,652 172,272 -3.63%
-
Net Worth 126,799 126,030 124,882 119,136 119,749 118,999 119,839 3.84%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 1,575 - - - 1,586 - -
Div Payout % - 30.77% - - - 61.38% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 126,799 126,030 124,882 119,136 119,749 118,999 119,839 3.84%
NOSH 792,500 787,692 780,517 794,242 798,333 793,333 799,999 -0.62%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -0.76% 3.36% 3.89% 3.42% 3.63% 1.82% 1.73% -
ROE -1.00% 4.06% 4.83% 4.40% 4.80% 2.17% 2.05% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.41 20.57 22.02 22.06 21.63 21.27 21.91 -4.63%
EPS -0.16 0.65 0.77 0.66 0.72 0.33 0.31 -
DPS 0.00 0.20 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.16 0.16 0.16 0.15 0.15 0.15 0.1498 4.50%
Adjusted Per Share Value based on latest NOSH - 787,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 52.88 52.97 56.18 57.27 56.44 55.16 57.31 -5.23%
EPS -0.41 1.67 1.97 1.71 1.88 0.85 0.80 -
DPS 0.00 0.51 0.00 0.00 0.00 0.52 0.00 -
NAPS 0.4145 0.412 0.4082 0.3894 0.3915 0.389 0.3917 3.85%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.09 0.09 0.09 0.10 0.10 0.09 0.08 -
P/RPS 0.44 0.44 0.41 0.45 0.46 0.42 0.37 12.28%
P/EPS -56.25 13.85 11.64 15.15 13.89 27.62 26.09 -
EY -1.78 7.22 8.59 6.60 7.20 3.62 3.83 -
DY 0.00 2.22 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.56 0.56 0.56 0.67 0.67 0.60 0.53 3.74%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 24/02/10 24/11/09 26/08/09 29/05/09 25/02/09 -
Price 0.08 0.08 0.09 0.09 0.10 0.10 0.08 -
P/RPS 0.39 0.39 0.41 0.41 0.46 0.47 0.37 3.58%
P/EPS -50.00 12.31 11.64 13.64 13.89 30.69 26.09 -
EY -2.00 8.13 8.59 7.33 7.20 3.26 3.83 -
DY 0.00 2.50 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 0.50 0.50 0.56 0.60 0.67 0.67 0.53 -3.82%

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