[JOE] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 2.44%
YoY- 72.79%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 150,898 119,856 84,696 39,160 165,454 126,151 85,818 45.73%
PBT -7,703 -2,148 1,066 338 1,051 855 325 -
Tax -247 -320 -688 -292 -536 -221 -185 21.27%
NP -7,950 -2,468 378 46 515 634 140 -
-
NP to SH -7,925 -2,777 69 -80 -82 174 -307 775.18%
-
Tax Rate - - 64.54% 86.39% 51.00% 25.85% 56.92% -
Total Cost 158,848 122,324 84,318 39,114 164,939 125,517 85,678 50.97%
-
Net Worth 93,847 103,145 89,699 103,999 113,099 113,099 99,774 -4.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 93,847 103,145 89,699 103,999 113,099 113,099 99,774 -4.00%
NOSH 782,058 793,428 690,000 800,000 870,000 870,000 767,500 1.26%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -5.27% -2.06% 0.45% 0.12% 0.31% 0.50% 0.16% -
ROE -8.44% -2.69% 0.08% -0.08% -0.07% 0.15% -0.31% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.29 15.11 12.27 4.90 19.02 14.50 11.18 43.90%
EPS -1.01 -0.35 0.01 -0.01 -0.01 0.02 -0.04 762.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.13 0.13 0.13 0.13 0.13 -5.20%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 49.33 39.18 27.69 12.80 54.09 41.24 28.05 45.74%
EPS -2.59 -0.91 0.02 -0.03 -0.03 0.06 -0.10 777.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3068 0.3372 0.2932 0.34 0.3697 0.3697 0.3262 -4.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.11 0.08 0.075 0.075 0.07 0.08 0.08 -
P/RPS 0.57 0.53 0.61 1.53 0.37 0.55 0.72 -14.43%
P/EPS -10.86 -22.86 750.00 -750.00 -742.68 400.00 -200.00 -85.68%
EY -9.21 -4.38 0.13 -0.13 -0.13 0.25 -0.50 598.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.62 0.58 0.58 0.54 0.62 0.62 30.12%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 28/11/13 27/08/13 29/05/13 28/02/13 30/11/12 -
Price 0.125 0.10 0.085 0.075 0.085 0.07 0.08 -
P/RPS 0.65 0.66 0.69 1.53 0.45 0.48 0.72 -6.59%
P/EPS -12.34 -28.57 850.00 -750.00 -901.83 350.00 -200.00 -84.41%
EY -8.11 -3.50 0.12 -0.13 -0.11 0.29 -0.50 541.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.77 0.65 0.58 0.65 0.54 0.62 41.22%

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