[JOE] QoQ Quarter Result on 30-Sep-2010 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 212.3%
YoY- -69.88%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 39,825 36,341 36,555 42,479 40,441 33,160 41,287 -2.38%
PBT -1,125 756 820 516 -409 1,270 2,013 -
Tax 218 -105 8 -161 102 -838 -3 -
NP -907 651 828 355 -307 432 2,010 -
-
NP to SH -954 608 772 356 -317 591 1,906 -
-
Tax Rate - 13.89% -0.98% 31.20% - 65.98% 0.15% -
Total Cost 40,732 35,690 35,727 42,124 40,748 32,728 39,277 2.46%
-
Net Worth 119,250 111,499 115,800 113,919 126,799 118,199 127,066 -4.15%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 1,486 - - - - - -
Div Payout % - 244.52% - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 119,250 111,499 115,800 113,919 126,799 118,199 127,066 -4.15%
NOSH 795,000 743,333 771,999 711,999 792,500 738,750 794,166 0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -2.28% 1.79% 2.27% 0.84% -0.76% 1.30% 4.87% -
ROE -0.80% 0.55% 0.67% 0.31% -0.25% 0.50% 1.50% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.01 4.89 4.74 5.97 5.10 4.49 5.20 -2.45%
EPS -0.12 0.08 0.10 0.05 -0.04 0.08 0.24 -
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.16 0.16 0.16 0.16 -4.22%
Adjusted Per Share Value based on latest NOSH - 711,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.02 11.88 11.95 13.89 13.22 10.84 13.50 -2.39%
EPS -0.31 0.20 0.25 0.12 -0.10 0.19 0.62 -
DPS 0.00 0.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3898 0.3645 0.3785 0.3724 0.4145 0.3864 0.4154 -4.16%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.09 0.09 0.09 0.09 0.09 0.09 0.09 -
P/RPS 1.80 1.84 1.90 1.51 1.76 2.01 1.73 2.68%
P/EPS -75.00 110.03 90.00 180.00 -225.00 112.50 37.50 -
EY -1.33 0.91 1.11 0.56 -0.44 0.89 2.67 -
DY 0.00 2.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.60 0.56 0.56 0.56 0.56 4.72%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 28/02/11 29/11/10 26/08/10 27/05/10 24/02/10 -
Price 0.07 0.08 0.09 0.09 0.08 0.08 0.09 -
P/RPS 1.40 1.64 1.90 1.51 1.57 1.78 1.73 -13.19%
P/EPS -58.33 97.81 90.00 180.00 -200.00 100.00 37.50 -
EY -1.71 1.02 1.11 0.56 -0.50 1.00 2.67 -
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.60 0.56 0.50 0.50 0.56 -11.05%

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