[JOE] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 88.88%
YoY- -1001.25%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 142,583 107,714 74,097 39,015 150,898 119,856 84,696 41.56%
PBT -4,968 -3,996 -3,264 -890 -7,703 -2,148 1,066 -
Tax 270 -120 -120 -21 -247 -320 -688 -
NP -4,698 -4,116 -3,384 -911 -7,950 -2,468 378 -
-
NP to SH -5,837 -4,723 -3,500 -881 -7,925 -2,777 69 -
-
Tax Rate - - - - - - 64.54% -
Total Cost 147,281 111,830 77,481 39,926 158,848 122,324 84,318 45.08%
-
Net Worth 85,844 86,588 93,333 96,109 93,847 103,145 89,699 -2.88%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 85,844 86,588 93,333 96,109 93,847 103,145 89,699 -2.88%
NOSH 780,405 787,166 777,777 800,909 782,058 793,428 690,000 8.56%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -3.29% -3.82% -4.57% -2.33% -5.27% -2.06% 0.45% -
ROE -6.80% -5.45% -3.75% -0.92% -8.44% -2.69% 0.08% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.27 13.68 9.53 4.87 19.29 15.11 12.27 30.42%
EPS -0.74 -0.60 -0.45 -0.11 -1.01 -0.35 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.12 0.12 0.12 0.13 0.13 -10.54%
Adjusted Per Share Value based on latest NOSH - 800,909
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 46.61 35.21 24.22 12.75 49.33 39.18 27.69 41.54%
EPS -1.91 -1.54 -1.14 -0.29 -2.59 -0.91 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2806 0.283 0.3051 0.3142 0.3068 0.3372 0.2932 -2.88%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.115 0.085 0.12 0.12 0.11 0.08 0.075 -
P/RPS 0.63 0.62 1.26 2.46 0.57 0.53 0.61 2.17%
P/EPS -15.38 -14.17 -26.67 -109.09 -10.86 -22.86 750.00 -
EY -6.50 -7.06 -3.75 -0.92 -9.21 -4.38 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.77 1.00 1.00 0.92 0.62 0.58 48.59%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 11/02/15 27/11/14 27/08/14 29/05/14 27/02/14 28/11/13 -
Price 0.11 0.095 0.095 0.15 0.125 0.10 0.085 -
P/RPS 0.60 0.69 1.00 3.08 0.65 0.66 0.69 -8.90%
P/EPS -14.71 -15.83 -21.11 -136.36 -12.34 -28.57 850.00 -
EY -6.80 -6.32 -4.74 -0.73 -8.11 -3.50 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 0.79 1.25 1.04 0.77 0.65 33.30%

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