[JOE] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -71.39%
YoY- 43.34%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 168,729 131,481 93,527 45,077 141,094 109,627 66,132 86.61%
PBT 4,106 3,033 2,593 1,271 4,870 4,159 2,553 37.23%
Tax -1,029 -756 -498 -256 -1,492 -2,045 -1,216 -10.52%
NP 3,077 2,277 2,095 1,015 3,378 2,114 1,337 74.22%
-
NP to SH 2,585 1,840 1,810 883 3,086 1,928 1,228 64.17%
-
Tax Rate 25.06% 24.93% 19.21% 20.14% 30.64% 49.17% 47.63% -
Total Cost 165,652 129,204 91,432 44,062 137,716 107,513 64,795 86.86%
-
Net Worth 118,999 119,839 119,302 120,409 63,352 76,316 75,264 35.68%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 1,586 - - - 844 - - -
Div Payout % 61.38% - - - 27.37% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 118,999 119,839 119,302 120,409 63,352 76,316 75,264 35.68%
NOSH 793,333 799,999 786,956 802,727 422,352 401,666 396,129 58.81%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.82% 1.73% 2.24% 2.25% 2.39% 1.93% 2.02% -
ROE 2.17% 1.54% 1.52% 0.73% 4.87% 2.53% 1.63% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 21.27 16.44 11.88 5.62 33.41 27.29 16.69 17.52%
EPS 0.33 0.23 0.23 0.11 0.73 0.48 0.31 4.25%
DPS 0.20 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.15 0.1498 0.1516 0.15 0.15 0.19 0.19 -14.56%
Adjusted Per Share Value based on latest NOSH - 802,727
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 55.11 42.95 30.55 14.72 46.08 35.81 21.60 86.61%
EPS 0.84 0.60 0.59 0.29 1.01 0.63 0.40 63.91%
DPS 0.52 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.3887 0.3914 0.3897 0.3933 0.2069 0.2493 0.2458 35.69%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.09 0.08 0.09 0.08 0.10 0.16 0.19 -
P/RPS 0.42 0.49 0.76 1.42 0.30 0.59 1.14 -48.57%
P/EPS 27.62 34.78 39.13 72.73 13.69 33.33 61.29 -41.19%
EY 3.62 2.88 2.56 1.38 7.31 3.00 1.63 70.13%
DY 2.22 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.59 0.53 0.67 0.84 1.00 -28.84%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 25/02/09 21/11/08 28/08/08 30/05/08 25/04/08 28/11/07 -
Price 0.10 0.08 0.08 0.09 0.09 0.09 0.16 -
P/RPS 0.47 0.49 0.67 1.60 0.27 0.33 0.96 -37.85%
P/EPS 30.69 34.78 34.78 81.82 12.32 18.75 51.61 -29.26%
EY 3.26 2.88 2.88 1.22 8.12 5.33 1.94 41.29%
DY 2.00 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.67 0.53 0.53 0.60 0.60 0.47 0.84 -13.98%

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