[JOE] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 10.04%
YoY- -70.08%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 178,088 177,408 142,583 143,618 148,194 156,060 150,898 11.66%
PBT -3,230 -6,672 -4,968 -5,328 -6,528 -3,560 -7,703 -43.94%
Tax -538 -144 270 -160 -240 -84 -247 67.95%
NP -3,768 -6,816 -4,698 -5,488 -6,768 -3,644 -7,950 -39.18%
-
NP to SH -5,698 -7,140 -5,837 -6,297 -7,000 -3,524 -7,925 -19.72%
-
Tax Rate - - - - - - - -
Total Cost 181,856 184,224 147,281 149,106 154,962 159,704 158,848 9.42%
-
Net Worth 107,853 107,853 85,844 86,588 93,333 96,109 93,847 9.70%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 107,853 107,853 85,844 86,588 93,333 96,109 93,847 9.70%
NOSH 980,490 980,490 780,405 787,166 777,777 800,909 782,058 16.25%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -2.12% -3.84% -3.29% -3.82% -4.57% -2.33% -5.27% -
ROE -5.28% -6.62% -6.80% -7.27% -7.50% -3.67% -8.44% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.16 18.09 18.27 18.25 19.05 19.49 19.29 -3.94%
EPS -0.58 -0.72 -0.74 -0.80 -0.90 -0.44 -1.01 -30.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.12 0.12 0.12 -5.63%
Adjusted Per Share Value based on latest NOSH - 763,750
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 58.22 57.99 46.61 46.95 48.44 51.01 49.33 11.66%
EPS -1.86 -2.33 -1.91 -2.06 -2.29 -1.15 -2.59 -19.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3526 0.2806 0.283 0.3051 0.3142 0.3068 9.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.095 0.10 0.115 0.085 0.12 0.12 0.11 -
P/RPS 0.52 0.55 0.63 0.47 0.63 0.62 0.57 -5.93%
P/EPS -16.35 -13.73 -15.38 -10.62 -13.33 -27.27 -10.86 31.32%
EY -6.12 -7.28 -6.50 -9.41 -7.50 -3.67 -9.21 -23.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 1.05 0.77 1.00 1.00 0.92 -4.39%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 28/08/15 29/05/15 11/02/15 27/11/14 27/08/14 29/05/14 -
Price 0.10 0.08 0.11 0.095 0.095 0.15 0.125 -
P/RPS 0.55 0.44 0.60 0.52 0.50 0.77 0.65 -10.53%
P/EPS -17.21 -10.99 -14.71 -11.87 -10.56 -34.09 -12.34 24.80%
EY -5.81 -9.10 -6.80 -8.42 -9.47 -2.93 -8.11 -19.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.73 1.00 0.86 0.79 1.25 1.04 -8.50%

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