[JOE] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -160.83%
YoY- 96.61%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 35,160 45,537 39,160 39,303 40,428 41,599 44,219 -14.13%
PBT -3,213 729 338 196 529 201 124 -
Tax 368 -395 -292 -350 -36 38 -223 -
NP -2,845 334 46 -154 493 239 -99 832.48%
-
NP to SH -2,846 143 -80 -292 480 -13 -294 352.33%
-
Tax Rate - 54.18% 86.39% 178.57% 6.81% -18.91% 179.84% -
Total Cost 38,005 45,203 39,114 39,457 39,935 41,360 44,318 -9.71%
-
Net Worth 102,772 92,949 103,999 95,874 103,999 95,549 95,549 4.96%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 102,772 92,949 103,999 95,874 103,999 95,549 95,549 4.96%
NOSH 790,555 715,000 800,000 737,500 800,000 735,000 735,000 4.96%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -8.09% 0.73% 0.12% -0.39% 1.22% 0.57% -0.22% -
ROE -2.77% 0.15% -0.08% -0.30% 0.46% -0.01% -0.31% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.45 6.37 4.90 5.33 5.05 5.66 6.02 -18.20%
EPS -0.36 0.02 -0.01 -0.04 0.06 0.00 -0.04 330.94%
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 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 737,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.48 14.87 12.79 12.84 13.20 13.59 14.44 -14.14%
EPS -0.93 0.05 -0.03 -0.10 0.16 0.00 -0.10 340.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3357 0.3036 0.3397 0.3132 0.3397 0.3121 0.3121 4.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.08 0.075 0.075 0.07 0.08 0.08 0.08 -
P/RPS 1.80 1.18 1.53 1.31 1.58 1.41 1.33 22.28%
P/EPS -22.22 375.00 -750.00 -176.80 133.33 -4,523.08 -200.00 -76.79%
EY -4.50 0.27 -0.13 -0.57 0.75 -0.02 -0.50 330.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.58 0.54 0.62 0.62 0.62 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 27/08/13 29/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.10 0.085 0.075 0.085 0.07 0.08 0.08 -
P/RPS 2.25 1.33 1.53 1.59 1.39 1.41 1.33 41.84%
P/EPS -27.78 425.00 -750.00 -214.68 116.67 -4,523.08 -200.00 -73.08%
EY -3.60 0.24 -0.13 -0.47 0.86 -0.02 -0.50 271.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.65 0.58 0.65 0.54 0.62 0.62 15.49%

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