[JOE] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -164.37%
YoY- -200.95%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 138,841 115,700 77,942 39,825 155,816 119,475 82,920 40.96%
PBT -15,661 -7,115 -2,513 -1,125 1,688 930 110 -
Tax -302 -249 412 218 -157 -51 -59 196.71%
NP -15,963 -7,364 -2,101 -907 1,531 879 51 -
-
NP to SH -16,244 -7,634 -2,277 -954 1,482 813 41 -
-
Tax Rate - - - - 9.30% 5.48% 53.64% -
Total Cost 154,804 123,064 80,043 40,732 154,285 118,596 82,869 51.62%
-
Net Worth 102,015 110,181 117,775 119,250 124,799 121,950 65,599 34.19%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - 1,560 - - -
Div Payout % - - - - 105.26% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 102,015 110,181 117,775 119,250 124,799 121,950 65,599 34.19%
NOSH 784,734 787,010 785,172 795,000 780,000 812,999 410,000 54.09%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -11.50% -6.36% -2.70% -2.28% 0.98% 0.74% 0.06% -
ROE -15.92% -6.93% -1.93% -0.80% 1.19% 0.67% 0.06% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 17.69 14.70 9.93 5.01 19.98 14.70 20.22 -8.51%
EPS -2.07 -0.97 -0.29 -0.12 0.19 0.10 0.01 -
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.13 0.14 0.15 0.15 0.16 0.15 0.16 -12.91%
Adjusted Per Share Value based on latest NOSH - 795,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 45.39 37.82 25.48 13.02 50.93 39.06 27.11 40.95%
EPS -5.31 -2.50 -0.74 -0.31 0.48 0.27 0.01 -
DPS 0.00 0.00 0.00 0.00 0.51 0.00 0.00 -
NAPS 0.3335 0.3602 0.385 0.3898 0.408 0.3986 0.2144 34.21%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.09 0.09 0.07 0.09 0.09 0.09 0.09 -
P/RPS 0.51 0.61 0.71 1.80 0.45 0.61 0.45 8.69%
P/EPS -4.35 -9.28 -24.14 -75.00 47.37 90.00 900.00 -
EY -23.00 -10.78 -4.14 -1.33 2.11 1.11 0.11 -
DY 0.00 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.69 0.64 0.47 0.60 0.56 0.60 0.56 14.91%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 28/02/12 29/11/11 26/08/11 30/05/11 28/02/11 29/11/10 -
Price 0.08 0.09 0.08 0.07 0.08 0.09 0.09 -
P/RPS 0.45 0.61 0.81 1.40 0.40 0.61 0.45 0.00%
P/EPS -3.86 -9.28 -27.59 -58.33 42.11 90.00 900.00 -
EY -25.88 -10.78 -3.63 -1.71 2.38 1.11 0.11 -
DY 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.62 0.64 0.53 0.47 0.50 0.60 0.56 7.01%

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