[JOE] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -456.08%
YoY- -403.15%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 104,428 106,352 138,358 158,889 178,088 177,408 142,583 -18.70%
PBT 19,800 6,000 -25,322 -32,286 -3,230 -6,672 -4,968 -
Tax -1,276 -84 21,236 -548 -538 -144 270 -
NP 18,524 5,916 -4,086 -32,834 -3,768 -6,816 -4,698 -
-
NP to SH 18,012 5,584 -2,883 -31,685 -5,698 -7,140 -5,837 -
-
Tax Rate 6.44% 1.40% - - - - - -
Total Cost 85,904 100,436 142,444 191,723 181,856 184,224 147,281 -30.12%
-
Net Worth 107,853 107,853 107,853 78,439 107,853 107,853 85,844 16.38%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 107,853 107,853 107,853 78,439 107,853 107,853 85,844 16.38%
NOSH 980,490 980,490 980,490 980,490 980,490 980,490 780,405 16.38%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 17.74% 5.56% -2.95% -20.67% -2.12% -3.84% -3.29% -
ROE 16.70% 5.18% -2.67% -40.39% -5.28% -6.62% -6.80% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.65 10.85 14.11 16.21 18.16 18.09 18.27 -30.14%
EPS 1.84 0.56 -0.29 -3.23 -0.58 -0.72 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.08 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 980,490
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 34.14 34.77 45.23 51.94 58.22 57.99 46.61 -18.69%
EPS 5.89 1.83 -0.94 -10.36 -1.86 -2.33 -1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3526 0.3526 0.2564 0.3526 0.3526 0.2806 16.39%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.095 0.095 0.085 0.095 0.095 0.10 0.115 -
P/RPS 0.89 0.88 0.60 0.59 0.52 0.55 0.63 25.82%
P/EPS 5.17 16.68 -28.91 -2.94 -16.35 -13.73 -15.38 -
EY 19.34 5.99 -3.46 -34.02 -6.12 -7.28 -6.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.77 1.19 0.86 0.91 1.05 -12.42%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 24/08/16 26/05/16 25/02/16 19/11/15 28/08/15 29/05/15 -
Price 0.095 0.095 0.095 0.09 0.10 0.08 0.11 -
P/RPS 0.89 0.88 0.67 0.56 0.55 0.44 0.60 29.97%
P/EPS 5.17 16.68 -32.31 -2.79 -17.21 -10.99 -14.71 -
EY 19.34 5.99 -3.10 -35.91 -5.81 -9.10 -6.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.86 1.13 0.91 0.73 1.00 -9.54%

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