[JOE] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -2090.21%
YoY- -692.92%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 35,082 39,015 31,050 35,160 45,537 39,160 39,303 -7.28%
PBT -2,375 -890 -5,557 -3,213 729 338 196 -
Tax -99 -21 73 368 -395 -292 -350 -56.87%
NP -2,474 -911 -5,484 -2,845 334 46 -154 535.60%
-
NP to SH -2,620 -881 -5,149 -2,846 143 -80 -292 331.22%
-
Tax Rate - - - - 54.18% 86.39% 178.57% -
Total Cost 37,556 39,926 36,534 38,005 45,203 39,114 39,457 -3.23%
-
Net Worth 95,272 96,109 94,011 102,772 92,949 103,999 95,874 -0.41%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 95,272 96,109 94,011 102,772 92,949 103,999 95,874 -0.41%
NOSH 793,939 800,909 783,428 790,555 715,000 800,000 737,500 5.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -7.05% -2.33% -17.66% -8.09% 0.73% 0.12% -0.39% -
ROE -2.75% -0.92% -5.48% -2.77% 0.15% -0.08% -0.30% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.42 4.87 3.96 4.45 6.37 4.90 5.33 -11.72%
EPS -0.33 -0.11 -0.66 -0.36 0.02 -0.01 -0.04 307.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.13 0.13 0.13 0.13 -5.19%
Adjusted Per Share Value based on latest NOSH - 790,555
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.46 12.74 10.14 11.48 14.87 12.79 12.84 -7.29%
EPS -0.86 -0.29 -1.68 -0.93 0.05 -0.03 -0.10 319.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3112 0.3139 0.3071 0.3357 0.3036 0.3397 0.3132 -0.42%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.12 0.12 0.11 0.08 0.075 0.075 0.07 -
P/RPS 2.72 2.46 2.78 1.80 1.18 1.53 1.31 62.68%
P/EPS -36.36 -109.09 -16.74 -22.22 375.00 -750.00 -176.80 -65.12%
EY -2.75 -0.92 -5.97 -4.50 0.27 -0.13 -0.57 185.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 0.92 0.62 0.58 0.58 0.54 50.74%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 29/05/14 27/02/14 28/11/13 27/08/13 29/05/13 -
Price 0.095 0.15 0.125 0.10 0.085 0.075 0.085 -
P/RPS 2.15 3.08 3.15 2.25 1.33 1.53 1.59 22.25%
P/EPS -28.79 -136.36 -19.02 -27.78 425.00 -750.00 -214.68 -73.76%
EY -3.47 -0.73 -5.26 -3.60 0.24 -0.13 -0.47 278.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.25 1.04 0.77 0.65 0.58 0.65 13.87%

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