[JOE] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -32.23%
YoY- -4.56%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 175,208 172,664 168,729 175,308 187,054 180,308 141,094 15.51%
PBT 6,936 7,004 4,106 4,044 5,186 5,084 4,870 26.55%
Tax -938 -732 -1,029 -1,008 -996 -1,024 -1,492 -26.59%
NP 5,998 6,272 3,077 3,036 4,190 4,060 3,378 46.58%
-
NP to SH 5,242 5,748 2,585 2,453 3,620 3,532 3,086 42.31%
-
Tax Rate 13.52% 10.45% 25.06% 24.93% 19.21% 20.14% 30.64% -
Total Cost 169,210 166,392 165,652 172,272 182,864 176,248 137,716 14.70%
-
Net Worth 119,136 119,749 118,999 119,839 119,302 120,409 63,352 52.29%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 1,586 - - - 844 -
Div Payout % - - 61.38% - - - 27.37% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 119,136 119,749 118,999 119,839 119,302 120,409 63,352 52.29%
NOSH 794,242 798,333 793,333 799,999 786,956 802,727 422,352 52.29%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.42% 3.63% 1.82% 1.73% 2.24% 2.25% 2.39% -
ROE 4.40% 4.80% 2.17% 2.05% 3.03% 2.93% 4.87% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.06 21.63 21.27 21.91 23.77 22.46 33.41 -24.15%
EPS 0.66 0.72 0.33 0.31 0.46 0.44 0.73 -6.49%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.20 -
NAPS 0.15 0.15 0.15 0.1498 0.1516 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 774,166
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 57.27 56.44 55.16 57.31 61.15 58.94 46.12 15.51%
EPS 1.71 1.88 0.85 0.80 1.18 1.15 1.01 42.00%
DPS 0.00 0.00 0.52 0.00 0.00 0.00 0.28 -
NAPS 0.3894 0.3915 0.389 0.3917 0.39 0.3936 0.2071 52.28%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.10 0.10 0.09 0.08 0.09 0.08 0.10 -
P/RPS 0.45 0.46 0.42 0.37 0.38 0.36 0.30 31.00%
P/EPS 15.15 13.89 27.62 26.09 19.57 18.18 13.69 6.98%
EY 6.60 7.20 3.62 3.83 5.11 5.50 7.31 -6.57%
DY 0.00 0.00 2.22 0.00 0.00 0.00 2.00 -
P/NAPS 0.67 0.67 0.60 0.53 0.59 0.53 0.67 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 29/05/09 25/02/09 21/11/08 28/08/08 30/05/08 -
Price 0.09 0.10 0.10 0.08 0.08 0.09 0.09 -
P/RPS 0.41 0.46 0.47 0.37 0.34 0.40 0.27 32.07%
P/EPS 13.64 13.89 30.69 26.09 17.39 20.45 12.32 7.01%
EY 7.33 7.20 3.26 3.83 5.75 4.89 8.12 -6.59%
DY 0.00 0.00 2.00 0.00 0.00 0.00 2.22 -
P/NAPS 0.60 0.67 0.67 0.53 0.53 0.60 0.60 0.00%

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