[JOE] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 98.19%
YoY- 69.18%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 165,454 126,151 85,818 44,219 138,841 115,700 77,942 65.09%
PBT 1,051 855 325 124 -15,661 -7,115 -2,513 -
Tax -536 -221 -185 -223 -302 -249 412 -
NP 515 634 140 -99 -15,963 -7,364 -2,101 -
-
NP to SH -82 174 -307 -294 -16,244 -7,634 -2,277 -89.07%
-
Tax Rate 51.00% 25.85% 56.92% 179.84% - - - -
Total Cost 164,939 125,517 85,678 44,318 154,804 123,064 80,043 61.86%
-
Net Worth 113,099 113,099 99,774 95,549 102,015 110,181 117,775 -2.66%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 113,099 113,099 99,774 95,549 102,015 110,181 117,775 -2.66%
NOSH 870,000 870,000 767,500 735,000 784,734 787,010 785,172 7.07%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.31% 0.50% 0.16% -0.22% -11.50% -6.36% -2.70% -
ROE -0.07% 0.15% -0.31% -0.31% -15.92% -6.93% -1.93% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.02 14.50 11.18 6.02 17.69 14.70 9.93 54.17%
EPS -0.01 0.02 -0.04 -0.04 -2.07 -0.97 -0.29 -89.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.13 0.14 0.15 -9.09%
Adjusted Per Share Value based on latest NOSH - 735,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 54.09 41.24 28.05 14.45 45.39 37.82 25.48 65.09%
EPS -0.03 0.06 -0.10 -0.10 -5.31 -2.50 -0.74 -88.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3697 0.3697 0.3262 0.3123 0.3335 0.3602 0.385 -2.66%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.07 0.08 0.08 0.08 0.09 0.09 0.07 -
P/RPS 0.37 0.55 0.72 1.33 0.51 0.61 0.71 -35.21%
P/EPS -742.68 400.00 -200.00 -200.00 -4.35 -9.28 -24.14 879.80%
EY -0.13 0.25 -0.50 -0.50 -23.00 -10.78 -4.14 -90.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.62 0.62 0.69 0.64 0.47 9.68%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 30/11/12 30/08/12 31/05/12 28/02/12 29/11/11 -
Price 0.085 0.07 0.08 0.08 0.08 0.09 0.08 -
P/RPS 0.45 0.48 0.72 1.33 0.45 0.61 0.81 -32.39%
P/EPS -901.83 350.00 -200.00 -200.00 -3.86 -9.28 -27.59 920.14%
EY -0.11 0.29 -0.50 -0.50 -25.88 -10.78 -3.63 -90.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.54 0.62 0.62 0.62 0.64 0.53 14.56%

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