[JOE] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -123.51%
YoY- -1038.99%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 171,636 176,876 138,841 154,266 155,884 159,300 155,816 6.64%
PBT 650 496 -15,661 -9,486 -5,026 -4,500 1,688 -46.97%
Tax -370 -892 -302 -332 824 872 -157 76.81%
NP 280 -396 -15,963 -9,818 -4,202 -3,628 1,531 -67.68%
-
NP to SH -614 -1,176 -16,244 -10,178 -4,554 -3,816 1,482 -
-
Tax Rate 56.92% 179.84% - - - - 9.30% -
Total Cost 171,356 177,272 154,804 164,085 160,086 162,928 154,285 7.22%
-
Net Worth 99,774 95,549 102,015 110,181 117,775 119,250 124,799 -13.82%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - 1,560 -
Div Payout % - - - - - - 105.26% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 99,774 95,549 102,015 110,181 117,775 119,250 124,799 -13.82%
NOSH 767,500 735,000 784,734 787,010 785,172 795,000 780,000 -1.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.16% -0.22% -11.50% -6.36% -2.70% -2.28% 0.98% -
ROE -0.62% -1.23% -15.92% -9.24% -3.87% -3.20% 1.19% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.36 24.06 17.69 19.60 19.85 20.04 19.98 7.76%
EPS -0.08 -0.16 -2.07 -1.29 -0.58 -0.48 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.13 0.13 0.13 0.14 0.15 0.15 0.16 -12.89%
Adjusted Per Share Value based on latest NOSH - 787,647
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 56.06 57.77 45.35 50.39 50.92 52.03 50.89 6.64%
EPS -0.20 -0.38 -5.31 -3.32 -1.49 -1.25 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.51 -
NAPS 0.3259 0.3121 0.3332 0.3599 0.3847 0.3895 0.4076 -13.81%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.08 0.08 0.09 0.09 0.07 0.09 0.09 -
P/RPS 0.36 0.33 0.51 0.46 0.35 0.45 0.45 -13.78%
P/EPS -100.00 -50.00 -4.35 -6.96 -12.07 -18.75 47.37 -
EY -1.00 -2.00 -23.00 -14.37 -8.29 -5.33 2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
P/NAPS 0.62 0.62 0.69 0.64 0.47 0.60 0.56 7.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 28/02/12 29/11/11 26/08/11 30/05/11 -
Price 0.08 0.08 0.08 0.09 0.08 0.07 0.08 -
P/RPS 0.36 0.33 0.45 0.46 0.40 0.35 0.40 -6.76%
P/EPS -100.00 -50.00 -3.86 -6.96 -13.79 -14.58 42.11 -
EY -1.00 -2.00 -25.88 -14.37 -7.25 -6.86 2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.62 0.62 0.62 0.64 0.53 0.47 0.50 15.37%

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