[JOE] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 69.42%
YoY- -102.61%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 138,358 119,167 89,044 44,352 142,583 107,714 74,097 51.57%
PBT -25,322 -24,215 -1,615 -1,668 -4,968 -3,996 -3,264 291.40%
Tax 21,236 -411 -269 -36 270 -120 -120 -
NP -4,086 -24,626 -1,884 -1,704 -4,698 -4,116 -3,384 13.37%
-
NP to SH -2,883 -23,764 -2,849 -1,785 -5,837 -4,723 -3,500 -12.11%
-
Tax Rate - - - - - - - -
Total Cost 142,444 143,793 90,928 46,056 147,281 111,830 77,481 50.01%
-
Net Worth 107,853 78,439 107,853 107,853 85,844 86,588 93,333 10.10%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 107,853 78,439 107,853 107,853 85,844 86,588 93,333 10.10%
NOSH 980,490 980,490 980,490 980,490 780,405 787,166 777,777 16.68%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -2.95% -20.67% -2.12% -3.84% -3.29% -3.82% -4.57% -
ROE -2.67% -30.30% -2.64% -1.66% -6.80% -5.45% -3.75% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 14.11 12.15 9.08 4.52 18.27 13.68 9.53 29.87%
EPS -0.29 -2.42 -0.29 -0.18 -0.74 -0.60 -0.45 -25.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.08 0.11 0.11 0.11 0.11 0.12 -5.63%
Adjusted Per Share Value based on latest NOSH - 980,490
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 45.23 38.95 29.11 14.50 46.61 35.21 24.22 51.58%
EPS -0.94 -7.77 -0.93 -0.58 -1.91 -1.54 -1.14 -12.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.2564 0.3526 0.3526 0.2806 0.283 0.3051 10.11%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.085 0.095 0.095 0.10 0.115 0.085 0.12 -
P/RPS 0.60 0.78 1.05 2.21 0.63 0.62 1.26 -38.99%
P/EPS -28.91 -3.92 -32.69 -54.93 -15.38 -14.17 -26.67 5.51%
EY -3.46 -25.51 -3.06 -1.82 -6.50 -7.06 -3.75 -5.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.19 0.86 0.91 1.05 0.77 1.00 -15.97%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 19/11/15 28/08/15 29/05/15 11/02/15 27/11/14 -
Price 0.095 0.09 0.10 0.08 0.11 0.095 0.095 -
P/RPS 0.67 0.74 1.10 1.77 0.60 0.69 1.00 -23.41%
P/EPS -32.31 -3.71 -34.42 -43.94 -14.71 -15.83 -21.11 32.77%
EY -3.10 -26.93 -2.91 -2.28 -6.80 -6.32 -4.74 -24.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.13 0.91 0.73 1.00 0.86 0.79 5.81%

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