[JOE] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 72.72%
YoY- 146.03%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 82,920 40,441 162,051 128,891 87,604 43,166 168,729 -37.69%
PBT 110 -409 6,753 5,481 3,468 1,751 4,106 -91.02%
Tax -59 102 -1,310 -472 -469 -183 -1,029 -85.10%
NP 51 -307 5,443 5,009 2,999 1,568 3,077 -93.48%
-
NP to SH 41 -317 5,120 4,527 2,621 1,437 2,585 -93.67%
-
Tax Rate 53.64% - 19.40% 8.61% 13.52% 10.45% 25.06% -
Total Cost 82,869 40,748 156,608 123,882 84,605 41,598 165,652 -36.95%
-
Net Worth 65,599 126,799 126,030 124,882 119,136 119,749 118,999 -32.74%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 1,575 - - - 1,586 -
Div Payout % - - 30.77% - - - 61.38% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 65,599 126,799 126,030 124,882 119,136 119,749 118,999 -32.74%
NOSH 410,000 792,500 787,692 780,517 794,242 798,333 793,333 -35.57%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.06% -0.76% 3.36% 3.89% 3.42% 3.63% 1.82% -
ROE 0.06% -0.25% 4.06% 3.63% 2.20% 1.20% 2.17% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.22 5.10 20.57 16.51 11.03 5.41 21.27 -3.31%
EPS 0.01 -0.04 0.65 0.58 0.33 0.18 0.33 -90.25%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.20 -
NAPS 0.16 0.16 0.16 0.16 0.15 0.15 0.15 4.39%
Adjusted Per Share Value based on latest NOSH - 794,166
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 27.08 13.21 52.93 42.10 28.61 14.10 55.11 -37.70%
EPS 0.01 -0.10 1.67 1.48 0.86 0.47 0.84 -94.77%
DPS 0.00 0.00 0.51 0.00 0.00 0.00 0.52 -
NAPS 0.2143 0.4142 0.4116 0.4079 0.3891 0.3911 0.3887 -32.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.09 0.09 0.09 0.09 0.10 0.10 0.09 -
P/RPS 0.45 1.76 0.44 0.55 0.91 1.85 0.42 4.70%
P/EPS 900.00 -225.00 13.85 15.52 30.30 55.56 27.62 918.02%
EY 0.11 -0.44 7.22 6.44 3.30 1.80 3.62 -90.24%
DY 0.00 0.00 2.22 0.00 0.00 0.00 2.22 -
P/NAPS 0.56 0.56 0.56 0.56 0.67 0.67 0.60 -4.49%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 27/05/10 24/02/10 24/11/09 26/08/09 29/05/09 -
Price 0.09 0.08 0.08 0.09 0.09 0.10 0.10 -
P/RPS 0.45 1.57 0.39 0.55 0.82 1.85 0.47 -2.85%
P/EPS 900.00 -200.00 12.31 15.52 27.27 55.56 30.69 849.01%
EY 0.11 -0.50 8.13 6.44 3.67 1.80 3.26 -89.53%
DY 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
P/NAPS 0.56 0.50 0.50 0.56 0.60 0.67 0.67 -11.25%

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