[JOE] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 1221.95%
YoY- -82.04%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 155,884 159,300 155,816 159,300 165,840 161,764 162,051 -2.55%
PBT -5,026 -4,500 1,688 1,240 220 -1,636 6,753 -
Tax 824 872 -157 -68 -118 408 -1,310 -
NP -4,202 -3,628 1,531 1,172 102 -1,228 5,443 -
-
NP to SH -4,554 -3,816 1,482 1,084 82 -1,268 5,120 -
-
Tax Rate - - 9.30% 5.48% 53.64% - 19.40% -
Total Cost 160,086 162,928 154,285 158,128 165,738 162,992 156,608 1.47%
-
Net Worth 117,775 119,250 124,799 121,949 65,599 126,799 126,030 -4.41%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 1,560 - - - 1,575 -
Div Payout % - - 105.26% - - - 30.77% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 117,775 119,250 124,799 121,949 65,599 126,799 126,030 -4.41%
NOSH 785,172 795,000 780,000 812,999 410,000 792,500 787,692 -0.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -2.70% -2.28% 0.98% 0.74% 0.06% -0.76% 3.36% -
ROE -3.87% -3.20% 1.19% 0.89% 0.13% -1.00% 4.06% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.85 20.04 19.98 19.59 40.45 20.41 20.57 -2.34%
EPS -0.58 -0.48 0.19 0.13 0.02 -0.16 0.65 -
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.20 -
NAPS 0.15 0.15 0.16 0.15 0.16 0.16 0.16 -4.20%
Adjusted Per Share Value based on latest NOSH - 771,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 50.96 52.07 50.93 52.07 54.21 52.88 52.97 -2.54%
EPS -1.49 -1.25 0.48 0.35 0.03 -0.41 1.67 -
DPS 0.00 0.00 0.51 0.00 0.00 0.00 0.51 -
NAPS 0.385 0.3898 0.408 0.3986 0.2144 0.4145 0.412 -4.41%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.07 0.09 0.09 0.09 0.09 0.09 0.09 -
P/RPS 0.35 0.45 0.45 0.46 0.22 0.44 0.44 -14.13%
P/EPS -12.07 -18.75 47.37 67.50 450.00 -56.25 13.85 -
EY -8.29 -5.33 2.11 1.48 0.22 -1.78 7.22 -
DY 0.00 0.00 2.22 0.00 0.00 0.00 2.22 -
P/NAPS 0.47 0.60 0.56 0.60 0.56 0.56 0.56 -11.01%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 30/05/11 28/02/11 29/11/10 26/08/10 27/05/10 -
Price 0.08 0.07 0.08 0.09 0.09 0.08 0.08 -
P/RPS 0.40 0.35 0.40 0.46 0.22 0.39 0.39 1.70%
P/EPS -13.79 -14.58 42.11 67.50 450.00 -50.00 12.31 -
EY -7.25 -6.86 2.38 1.48 0.22 -2.00 8.13 -
DY 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
P/NAPS 0.53 0.47 0.50 0.60 0.56 0.50 0.50 3.95%

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