[JOE] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 95.58%
YoY- 99.02%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 39,160 39,303 40,428 41,599 44,219 28,619 37,759 2.46%
PBT 338 196 529 201 124 -8,547 -4,600 -
Tax -292 -350 -36 38 -223 -53 -662 -42.08%
NP 46 -154 493 239 -99 -8,600 -5,262 -
-
NP to SH -80 -292 480 -13 -294 -8,612 -5,356 -93.95%
-
Tax Rate 86.39% 178.57% 6.81% -18.91% 179.84% - - -
Total Cost 39,114 39,457 39,935 41,360 44,318 37,219 43,021 -6.15%
-
Net Worth 103,999 95,874 103,999 95,549 95,549 101,778 110,270 -3.83%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 103,999 95,874 103,999 95,549 95,549 101,778 110,270 -3.83%
NOSH 800,000 737,500 800,000 735,000 735,000 782,909 787,647 1.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.12% -0.39% 1.22% 0.57% -0.22% -30.05% -13.94% -
ROE -0.08% -0.30% 0.46% -0.01% -0.31% -8.46% -4.86% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.90 5.33 5.05 5.66 6.02 3.66 4.79 1.52%
EPS -0.01 -0.04 0.06 0.00 -0.04 -1.10 -0.68 -94.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.13 0.13 0.14 -4.82%
Adjusted Per Share Value based on latest NOSH - 735,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.79 12.84 13.20 13.59 14.44 9.35 12.33 2.47%
EPS -0.03 -0.10 0.16 0.00 -0.10 -2.81 -1.75 -93.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3397 0.3132 0.3397 0.3121 0.3121 0.3324 0.3602 -3.83%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.075 0.07 0.08 0.08 0.08 0.09 0.09 -
P/RPS 1.53 1.31 1.58 1.41 1.33 2.46 1.88 -12.84%
P/EPS -750.00 -176.80 133.33 -4,523.08 -200.00 -8.18 -13.24 1378.59%
EY -0.13 -0.57 0.75 -0.02 -0.50 -12.22 -7.56 -93.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.62 0.62 0.62 0.69 0.64 -6.35%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 29/05/13 28/02/13 30/11/12 30/08/12 31/05/12 28/02/12 -
Price 0.075 0.085 0.07 0.08 0.08 0.08 0.09 -
P/RPS 1.53 1.59 1.39 1.41 1.33 2.19 1.88 -12.84%
P/EPS -750.00 -214.68 116.67 -4,523.08 -200.00 -7.27 -13.24 1378.59%
EY -0.13 -0.47 0.86 -0.02 -0.50 -13.75 -7.56 -93.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.54 0.62 0.62 0.62 0.64 -6.35%

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