[JOE] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 53.36%
YoY- 57.06%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 44,692 44,352 35,917 33,618 35,082 39,015 31,050 27.45%
PBT 51 -1,668 -972 -731 -2,375 -890 -5,557 -
Tax -233 -36 390 0 -99 -21 73 -
NP -182 -1,704 -582 -731 -2,474 -911 -5,484 -89.65%
-
NP to SH -1,067 -1,785 -1,114 -1,222 -2,620 -881 -5,149 -64.94%
-
Tax Rate 456.86% - - - - - - -
Total Cost 44,874 46,056 36,499 34,349 37,556 39,926 36,534 14.67%
-
Net Worth 107,853 107,853 88,930 84,012 95,272 96,109 94,011 9.58%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 107,853 107,853 88,930 84,012 95,272 96,109 94,011 9.58%
NOSH 980,490 980,490 808,461 763,750 793,939 800,909 783,428 16.11%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -0.41% -3.84% -1.62% -2.17% -7.05% -2.33% -17.66% -
ROE -0.99% -1.66% -1.25% -1.45% -2.75% -0.92% -5.48% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.56 4.52 4.44 4.40 4.42 4.87 3.96 9.85%
EPS -0.11 -0.18 -0.14 -0.16 -0.33 -0.11 -0.66 -69.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.12 0.12 0.12 -5.63%
Adjusted Per Share Value based on latest NOSH - 763,750
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.60 14.49 11.73 10.98 11.46 12.74 10.14 27.48%
EPS -0.35 -0.58 -0.36 -0.40 -0.86 -0.29 -1.68 -64.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3523 0.3523 0.2905 0.2744 0.3112 0.3139 0.3071 9.57%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.095 0.10 0.115 0.085 0.12 0.12 0.11 -
P/RPS 2.08 2.21 2.59 1.93 2.72 2.46 2.78 -17.56%
P/EPS -87.30 -54.93 -83.46 -53.13 -36.36 -109.09 -16.74 200.42%
EY -1.15 -1.82 -1.20 -1.88 -2.75 -0.92 -5.97 -66.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 1.05 0.77 1.00 1.00 0.92 -4.39%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 28/08/15 29/05/15 11/02/15 27/11/14 27/08/14 29/05/14 -
Price 0.10 0.08 0.11 0.095 0.095 0.15 0.125 -
P/RPS 2.19 1.77 2.48 2.16 2.15 3.08 3.15 -21.50%
P/EPS -91.89 -43.94 -79.83 -59.38 -28.79 -136.36 -19.02 185.51%
EY -1.09 -2.28 -1.25 -1.68 -3.47 -0.73 -5.26 -64.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.73 1.00 0.86 0.79 1.25 1.04 -8.50%

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