[JOE] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 47.79%
YoY- 86.52%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 156,640 165,454 168,201 171,636 176,876 138,841 154,266 1.02%
PBT 1,352 1,051 1,140 650 496 -15,661 -9,486 -
Tax -1,168 -536 -294 -370 -892 -302 -332 131.49%
NP 184 515 845 280 -396 -15,963 -9,818 -
-
NP to SH -320 -82 232 -614 -1,176 -16,244 -10,178 -90.05%
-
Tax Rate 86.39% 51.00% 25.79% 56.92% 179.84% - - -
Total Cost 156,456 164,939 167,356 171,356 177,272 154,804 164,085 -3.12%
-
Net Worth 103,999 113,099 113,100 99,774 95,549 102,015 110,181 -3.77%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 103,999 113,099 113,100 99,774 95,549 102,015 110,181 -3.77%
NOSH 800,000 870,000 870,000 767,500 735,000 784,734 787,010 1.09%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.12% 0.31% 0.50% 0.16% -0.22% -11.50% -6.36% -
ROE -0.31% -0.07% 0.21% -0.62% -1.23% -15.92% -9.24% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.58 19.02 19.33 22.36 24.06 17.69 19.60 -0.06%
EPS -0.04 -0.01 0.03 -0.08 -0.16 -2.07 -1.29 -90.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.13 0.13 0.14 -4.82%
Adjusted Per Share Value based on latest NOSH - 735,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 51.20 54.09 54.98 56.11 57.82 45.39 50.43 1.01%
EPS -0.10 -0.03 0.08 -0.20 -0.38 -5.31 -3.33 -90.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.3697 0.3697 0.3262 0.3123 0.3335 0.3602 -3.77%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.075 0.07 0.08 0.08 0.08 0.09 0.09 -
P/RPS 0.38 0.37 0.41 0.36 0.33 0.51 0.46 -11.96%
P/EPS -187.50 -742.68 300.00 -100.00 -50.00 -4.35 -6.96 800.46%
EY -0.53 -0.13 0.33 -1.00 -2.00 -23.00 -14.37 -88.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.62 0.62 0.62 0.69 0.64 -6.35%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 29/05/13 28/02/13 30/11/12 30/08/12 31/05/12 28/02/12 -
Price 0.075 0.085 0.07 0.08 0.08 0.08 0.09 -
P/RPS 0.38 0.45 0.36 0.36 0.33 0.45 0.46 -11.96%
P/EPS -187.50 -901.83 262.50 -100.00 -50.00 -3.86 -6.96 800.46%
EY -0.53 -0.11 0.38 -1.00 -2.00 -25.88 -14.37 -88.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.54 0.62 0.62 0.62 0.64 -6.35%

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