[JOE] QoQ Quarter Result on 30-Jun-2009 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 93.15%
YoY- 62.74%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 33,160 41,287 39,271 43,166 37,248 37,954 48,451 -22.35%
PBT 1,270 2,013 1,716 1,751 1,073 440 1,325 -2.78%
Tax -838 -3 -287 -183 -274 -258 -242 129.05%
NP 432 2,010 1,429 1,568 799 182 1,083 -45.84%
-
NP to SH 591 1,906 1,182 1,437 744 30 929 -26.05%
-
Tax Rate 65.98% 0.15% 16.72% 10.45% 25.54% 58.64% 18.26% -
Total Cost 32,728 39,277 37,842 41,598 36,449 37,772 47,368 -21.86%
-
Net Worth 118,199 127,066 118,199 119,749 116,550 115,970 117,363 0.47%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 118,199 127,066 118,199 119,749 116,550 115,970 117,363 0.47%
NOSH 738,750 794,166 787,999 798,333 776,999 774,166 774,166 -3.07%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.30% 4.87% 3.64% 3.63% 2.15% 0.48% 2.24% -
ROE 0.50% 1.50% 1.00% 1.20% 0.64% 0.03% 0.79% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.49 5.20 4.98 5.41 4.79 4.90 6.26 -19.88%
EPS 0.08 0.24 0.15 0.18 0.09 0.00 0.12 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.15 0.15 0.1498 0.1516 3.66%
Adjusted Per Share Value based on latest NOSH - 798,333
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.84 13.50 12.84 14.11 12.18 12.41 15.84 -22.36%
EPS 0.19 0.62 0.39 0.47 0.24 0.01 0.30 -26.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3864 0.4154 0.3864 0.3915 0.381 0.3791 0.3837 0.46%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.09 0.09 0.10 0.10 0.09 0.08 0.09 -
P/RPS 2.01 1.73 2.01 1.85 1.88 1.63 1.44 24.92%
P/EPS 112.50 37.50 66.67 55.56 93.99 2,064.44 75.00 31.06%
EY 0.89 2.67 1.50 1.80 1.06 0.05 1.33 -23.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.67 0.67 0.60 0.53 0.59 -3.42%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 24/11/09 26/08/09 29/05/09 25/02/09 21/11/08 -
Price 0.08 0.09 0.09 0.10 0.10 0.08 0.08 -
P/RPS 1.78 1.73 1.81 1.85 2.09 1.63 1.28 24.61%
P/EPS 100.00 37.50 60.00 55.56 104.44 2,064.44 66.67 31.06%
EY 1.00 2.67 1.67 1.80 0.96 0.05 1.50 -23.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.60 0.67 0.67 0.53 0.53 -3.81%

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