[JOE] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 156.68%
YoY- 102.28%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 84,696 39,160 165,454 126,151 85,818 44,219 138,841 -28.05%
PBT 1,066 338 1,051 855 325 124 -15,661 -
Tax -688 -292 -536 -221 -185 -223 -302 73.04%
NP 378 46 515 634 140 -99 -15,963 -
-
NP to SH 69 -80 -82 174 -307 -294 -16,244 -
-
Tax Rate 64.54% 86.39% 51.00% 25.85% 56.92% 179.84% - -
Total Cost 84,318 39,114 164,939 125,517 85,678 44,318 154,804 -33.28%
-
Net Worth 89,699 103,999 113,099 113,099 99,774 95,549 102,015 -8.21%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 89,699 103,999 113,099 113,099 99,774 95,549 102,015 -8.21%
NOSH 690,000 800,000 870,000 870,000 767,500 735,000 784,734 -8.21%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.45% 0.12% 0.31% 0.50% 0.16% -0.22% -11.50% -
ROE 0.08% -0.08% -0.07% 0.15% -0.31% -0.31% -15.92% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.27 4.90 19.02 14.50 11.18 6.02 17.69 -21.62%
EPS 0.01 -0.01 -0.01 0.02 -0.04 -0.04 -2.07 -
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 0.13 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 27.66 12.79 54.04 41.20 28.03 14.44 45.35 -28.05%
EPS 0.02 -0.03 -0.03 0.06 -0.10 -0.10 -5.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.293 0.3397 0.3694 0.3694 0.3259 0.3121 0.3332 -8.20%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.075 0.075 0.07 0.08 0.08 0.08 0.09 -
P/RPS 0.61 1.53 0.37 0.55 0.72 1.33 0.51 12.66%
P/EPS 750.00 -750.00 -742.68 400.00 -200.00 -200.00 -4.35 -
EY 0.13 -0.13 -0.13 0.25 -0.50 -0.50 -23.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.54 0.62 0.62 0.62 0.69 -10.92%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 27/08/13 29/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.085 0.075 0.085 0.07 0.08 0.08 0.08 -
P/RPS 0.69 1.53 0.45 0.48 0.72 1.33 0.45 32.93%
P/EPS 850.00 -750.00 -901.83 350.00 -200.00 -200.00 -3.86 -
EY 0.12 -0.13 -0.11 0.29 -0.50 -0.50 -25.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.65 0.54 0.62 0.62 0.62 3.19%

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