[JOE] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -23.59%
YoY- 26.35%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 119,167 89,044 44,352 142,583 107,714 74,097 39,015 110.08%
PBT -24,215 -1,615 -1,668 -4,968 -3,996 -3,264 -890 799.18%
Tax -411 -269 -36 270 -120 -120 -21 622.31%
NP -24,626 -1,884 -1,704 -4,698 -4,116 -3,384 -911 795.31%
-
NP to SH -23,764 -2,849 -1,785 -5,837 -4,723 -3,500 -881 794.03%
-
Tax Rate - - - - - - - -
Total Cost 143,793 90,928 46,056 147,281 111,830 77,481 39,926 134.40%
-
Net Worth 78,439 107,853 107,853 85,844 86,588 93,333 96,109 -12.63%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 78,439 107,853 107,853 85,844 86,588 93,333 96,109 -12.63%
NOSH 980,490 980,490 980,490 780,405 787,166 777,777 800,909 14.39%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -20.67% -2.12% -3.84% -3.29% -3.82% -4.57% -2.33% -
ROE -30.30% -2.64% -1.66% -6.80% -5.45% -3.75% -0.92% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.15 9.08 4.52 18.27 13.68 9.53 4.87 83.64%
EPS -2.42 -0.29 -0.18 -0.74 -0.60 -0.45 -0.11 680.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.11 0.11 0.11 0.11 0.12 0.12 -23.62%
Adjusted Per Share Value based on latest NOSH - 808,461
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.95 29.11 14.50 46.61 35.21 24.22 12.75 110.11%
EPS -7.77 -0.93 -0.58 -1.91 -1.54 -1.14 -0.29 790.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2564 0.3526 0.3526 0.2806 0.283 0.3051 0.3142 -12.64%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.095 0.095 0.10 0.115 0.085 0.12 0.12 -
P/RPS 0.78 1.05 2.21 0.63 0.62 1.26 2.46 -53.40%
P/EPS -3.92 -32.69 -54.93 -15.38 -14.17 -26.67 -109.09 -89.04%
EY -25.51 -3.06 -1.82 -6.50 -7.06 -3.75 -0.92 810.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.86 0.91 1.05 0.77 1.00 1.00 12.26%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 19/11/15 28/08/15 29/05/15 11/02/15 27/11/14 27/08/14 -
Price 0.09 0.10 0.08 0.11 0.095 0.095 0.15 -
P/RPS 0.74 1.10 1.77 0.60 0.69 1.00 3.08 -61.25%
P/EPS -3.71 -34.42 -43.94 -14.71 -15.83 -21.11 -136.36 -90.89%
EY -26.93 -2.91 -2.28 -6.80 -6.32 -4.74 -0.73 1000.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.91 0.73 1.00 0.86 0.79 1.25 -6.48%

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