[JOE] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 7.31%
YoY- 26.35%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 158,889 178,088 177,408 142,583 143,618 148,194 156,060 1.20%
PBT -32,286 -3,230 -6,672 -4,968 -5,328 -6,528 -3,560 333.14%
Tax -548 -538 -144 270 -160 -240 -84 247.95%
NP -32,834 -3,768 -6,816 -4,698 -5,488 -6,768 -3,644 331.27%
-
NP to SH -31,685 -5,698 -7,140 -5,837 -6,297 -7,000 -3,524 330.66%
-
Tax Rate - - - - - - - -
Total Cost 191,723 181,856 184,224 147,281 149,106 154,962 159,704 12.91%
-
Net Worth 78,439 107,853 107,853 85,844 86,588 93,333 96,109 -12.63%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 78,439 107,853 107,853 85,844 86,588 93,333 96,109 -12.63%
NOSH 980,490 980,490 980,490 780,405 787,166 777,777 800,909 14.39%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -20.67% -2.12% -3.84% -3.29% -3.82% -4.57% -2.33% -
ROE -40.39% -5.28% -6.62% -6.80% -7.27% -7.50% -3.67% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.21 18.16 18.09 18.27 18.25 19.05 19.49 -11.53%
EPS -3.23 -0.58 -0.72 -0.74 -0.80 -0.90 -0.44 276.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.11 0.11 0.11 0.11 0.12 0.12 -23.62%
Adjusted Per Share Value based on latest NOSH - 808,461
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 51.94 58.22 57.99 46.61 46.95 48.44 51.01 1.20%
EPS -10.36 -1.86 -2.33 -1.91 -2.06 -2.29 -1.15 331.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2564 0.3526 0.3526 0.2806 0.283 0.3051 0.3142 -12.64%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.095 0.095 0.10 0.115 0.085 0.12 0.12 -
P/RPS 0.59 0.52 0.55 0.63 0.47 0.63 0.62 -3.24%
P/EPS -2.94 -16.35 -13.73 -15.38 -10.62 -13.33 -27.27 -77.25%
EY -34.02 -6.12 -7.28 -6.50 -9.41 -7.50 -3.67 339.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.86 0.91 1.05 0.77 1.00 1.00 12.26%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 19/11/15 28/08/15 29/05/15 11/02/15 27/11/14 27/08/14 -
Price 0.09 0.10 0.08 0.11 0.095 0.095 0.15 -
P/RPS 0.56 0.55 0.44 0.60 0.52 0.50 0.77 -19.08%
P/EPS -2.79 -17.21 -10.99 -14.71 -11.87 -10.56 -34.09 -81.06%
EY -35.91 -5.81 -9.10 -6.80 -8.42 -9.47 -2.93 429.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.91 0.73 1.00 0.86 0.79 1.25 -6.48%

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