[JOE] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -4124.64%
YoY- -1695.98%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 74,097 39,015 150,898 119,856 84,696 39,160 165,454 -41.43%
PBT -3,264 -890 -7,703 -2,148 1,066 338 1,051 -
Tax -120 -21 -247 -320 -688 -292 -536 -63.09%
NP -3,384 -911 -7,950 -2,468 378 46 515 -
-
NP to SH -3,500 -881 -7,925 -2,777 69 -80 -82 1118.55%
-
Tax Rate - - - - 64.54% 86.39% 51.00% -
Total Cost 77,481 39,926 158,848 122,324 84,318 39,114 164,939 -39.54%
-
Net Worth 93,333 96,109 93,847 103,145 89,699 103,999 113,099 -12.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 93,333 96,109 93,847 103,145 89,699 103,999 113,099 -12.00%
NOSH 777,777 800,909 782,058 793,428 690,000 800,000 870,000 -7.19%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -4.57% -2.33% -5.27% -2.06% 0.45% 0.12% 0.31% -
ROE -3.75% -0.92% -8.44% -2.69% 0.08% -0.08% -0.07% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.53 4.87 19.29 15.11 12.27 4.90 19.02 -36.88%
EPS -0.45 -0.11 -1.01 -0.35 0.01 -0.01 -0.01 1162.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.13 0.13 0.13 0.13 -5.19%
Adjusted Per Share Value based on latest NOSH - 790,555
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 24.20 12.74 49.29 39.15 27.66 12.79 54.04 -41.43%
EPS -1.14 -0.29 -2.59 -0.91 0.02 -0.03 -0.03 1027.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3049 0.3139 0.3065 0.3369 0.293 0.3397 0.3694 -11.99%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.12 0.12 0.11 0.08 0.075 0.075 0.07 -
P/RPS 1.26 2.46 0.57 0.53 0.61 1.53 0.37 126.18%
P/EPS -26.67 -109.09 -10.86 -22.86 750.00 -750.00 -742.68 -89.09%
EY -3.75 -0.92 -9.21 -4.38 0.13 -0.13 -0.13 838.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 0.92 0.62 0.58 0.58 0.54 50.74%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 29/05/14 27/02/14 28/11/13 27/08/13 29/05/13 -
Price 0.095 0.15 0.125 0.10 0.085 0.075 0.085 -
P/RPS 1.00 3.08 0.65 0.66 0.69 1.53 0.45 70.20%
P/EPS -21.11 -136.36 -12.34 -28.57 850.00 -750.00 -901.83 -91.79%
EY -4.74 -0.73 -8.11 -3.50 0.12 -0.13 -0.11 1126.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.25 1.04 0.77 0.65 0.58 0.65 13.87%

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