[JOE] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -1860.17%
YoY- -1611.54%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 25,626 26,588 21,977 30,123 44,692 44,352 35,917 -20.10%
PBT 8,400 1,500 -1,108 -22,600 51 -1,668 -972 -
Tax -617 -21 21,647 -142 -233 -36 390 -
NP 7,783 1,479 20,539 -22,742 -182 -1,704 -582 -
-
NP to SH 7,610 1,396 20,872 -20,915 -1,067 -1,785 -1,114 -
-
Tax Rate 7.35% 1.40% - - 456.86% - - -
Total Cost 17,843 25,109 1,438 52,865 44,874 46,056 36,499 -37.86%
-
Net Worth 107,853 107,853 107,853 78,439 107,853 107,853 88,930 13.68%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 107,853 107,853 107,853 78,439 107,853 107,853 88,930 13.68%
NOSH 980,490 980,490 980,490 980,490 980,490 980,490 808,461 13.68%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 30.37% 5.56% 93.46% -75.50% -0.41% -3.84% -1.62% -
ROE 7.06% 1.29% 19.35% -26.66% -0.99% -1.66% -1.25% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.61 2.71 2.24 3.07 4.56 4.52 4.44 -29.75%
EPS 0.78 0.14 2.13 -2.13 -0.11 -0.18 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.08 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 980,490
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.37 8.68 7.18 9.84 14.60 14.49 11.73 -20.09%
EPS 2.49 0.46 6.82 -6.83 -0.35 -0.58 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3523 0.3523 0.3523 0.2562 0.3523 0.3523 0.2905 13.68%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.095 0.095 0.085 0.095 0.095 0.10 0.115 -
P/RPS 3.63 3.50 3.79 3.09 2.08 2.21 2.59 25.16%
P/EPS 12.24 66.72 3.99 -4.45 -87.30 -54.93 -83.46 -
EY 8.17 1.50 25.04 -22.45 -1.15 -1.82 -1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.77 1.19 0.86 0.91 1.05 -12.42%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 24/08/16 26/05/16 25/02/16 19/11/15 28/08/15 29/05/15 -
Price 0.095 0.095 0.095 0.09 0.10 0.08 0.11 -
P/RPS 3.63 3.50 4.24 2.93 2.19 1.77 2.48 28.82%
P/EPS 12.24 66.72 4.46 -4.22 -91.89 -43.94 -79.83 -
EY 8.17 1.50 22.41 -23.70 -1.09 -2.28 -1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.86 1.13 0.91 0.73 1.00 -9.54%

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