[JOE] QoQ Quarter Result on 30-Jun-2010 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -153.64%
YoY- -122.06%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 36,341 36,555 42,479 40,441 33,160 41,287 39,271 -5.04%
PBT 756 820 516 -409 1,270 2,013 1,716 -42.13%
Tax -105 8 -161 102 -838 -3 -287 -48.87%
NP 651 828 355 -307 432 2,010 1,429 -40.82%
-
NP to SH 608 772 356 -317 591 1,906 1,182 -35.82%
-
Tax Rate 13.89% -0.98% 31.20% - 65.98% 0.15% 16.72% -
Total Cost 35,690 35,727 42,124 40,748 32,728 39,277 37,842 -3.83%
-
Net Worth 111,499 115,800 113,919 126,799 118,199 127,066 118,199 -3.81%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 1,486 - - - - - - -
Div Payout % 244.52% - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 111,499 115,800 113,919 126,799 118,199 127,066 118,199 -3.81%
NOSH 743,333 771,999 711,999 792,500 738,750 794,166 787,999 -3.81%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.79% 2.27% 0.84% -0.76% 1.30% 4.87% 3.64% -
ROE 0.55% 0.67% 0.31% -0.25% 0.50% 1.50% 1.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.89 4.74 5.97 5.10 4.49 5.20 4.98 -1.20%
EPS 0.08 0.10 0.05 -0.04 0.08 0.24 0.15 -34.25%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.16 0.16 0.16 0.16 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 792,500
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.88 11.95 13.89 13.22 10.84 13.50 12.84 -5.05%
EPS 0.20 0.25 0.12 -0.10 0.19 0.62 0.39 -35.95%
DPS 0.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3645 0.3785 0.3724 0.4145 0.3864 0.4154 0.3864 -3.81%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.09 0.09 0.09 0.09 0.09 0.09 0.10 -
P/RPS 1.84 1.90 1.51 1.76 2.01 1.73 2.01 -5.72%
P/EPS 110.03 90.00 180.00 -225.00 112.50 37.50 66.67 39.69%
EY 0.91 1.11 0.56 -0.44 0.89 2.67 1.50 -28.35%
DY 2.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.56 0.56 0.56 0.56 0.67 -7.09%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 29/11/10 26/08/10 27/05/10 24/02/10 24/11/09 -
Price 0.08 0.09 0.09 0.08 0.08 0.09 0.09 -
P/RPS 1.64 1.90 1.51 1.57 1.78 1.73 1.81 -6.36%
P/EPS 97.81 90.00 180.00 -200.00 100.00 37.50 60.00 38.55%
EY 1.02 1.11 0.56 -0.50 1.00 2.67 1.67 -28.03%
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.56 0.50 0.50 0.56 0.60 -7.94%

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