[JOE] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -96.77%
YoY- -95.73%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 39,271 43,166 37,248 37,954 48,451 45,077 31,467 15.90%
PBT 1,716 1,751 1,073 440 1,325 1,271 713 79.49%
Tax -287 -183 -274 -258 -242 -256 683 -
NP 1,429 1,568 799 182 1,083 1,015 1,396 1.56%
-
NP to SH 1,182 1,437 744 30 929 883 1,258 -4.06%
-
Tax Rate 16.72% 10.45% 25.54% 58.64% 18.26% 20.14% -95.79% -
Total Cost 37,842 41,598 36,449 37,772 47,368 44,062 30,071 16.54%
-
Net Worth 118,199 119,749 116,550 115,970 117,363 120,409 117,413 0.44%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 118,199 119,749 116,550 115,970 117,363 120,409 117,413 0.44%
NOSH 787,999 798,333 776,999 774,166 774,166 802,727 419,333 52.22%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.64% 3.63% 2.15% 0.48% 2.24% 2.25% 4.44% -
ROE 1.00% 1.20% 0.64% 0.03% 0.79% 0.73% 1.07% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.98 5.41 4.79 4.90 6.26 5.62 7.50 -23.87%
EPS 0.15 0.18 0.09 0.00 0.12 0.11 0.30 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.1498 0.1516 0.15 0.28 -34.01%
Adjusted Per Share Value based on latest NOSH - 774,166
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.84 14.11 12.18 12.41 15.84 14.74 10.29 15.88%
EPS 0.39 0.47 0.24 0.01 0.30 0.29 0.41 -3.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3864 0.3915 0.381 0.3791 0.3837 0.3936 0.3838 0.45%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.10 0.10 0.09 0.08 0.09 0.08 0.10 -
P/RPS 2.01 1.85 1.88 1.63 1.44 1.42 1.33 31.66%
P/EPS 66.67 55.56 93.99 2,064.44 75.00 72.73 33.33 58.68%
EY 1.50 1.80 1.06 0.05 1.33 1.38 3.00 -36.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.60 0.53 0.59 0.53 0.36 51.24%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 29/05/09 25/02/09 21/11/08 28/08/08 30/05/08 -
Price 0.09 0.10 0.10 0.08 0.08 0.09 0.09 -
P/RPS 1.81 1.85 2.09 1.63 1.28 1.60 1.20 31.48%
P/EPS 60.00 55.56 104.44 2,064.44 66.67 81.82 30.00 58.67%
EY 1.67 1.80 0.96 0.05 1.50 1.22 3.33 -36.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.67 0.53 0.53 0.60 0.32 51.99%

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