[JOE] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -80.92%
YoY- -1663.36%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 33,618 35,082 39,015 31,050 35,160 45,537 39,160 -9.64%
PBT -731 -2,375 -890 -5,557 -3,213 729 338 -
Tax 0 -99 -21 73 368 -395 -292 -
NP -731 -2,474 -911 -5,484 -2,845 334 46 -
-
NP to SH -1,222 -2,620 -881 -5,149 -2,846 143 -80 512.58%
-
Tax Rate - - - - - 54.18% 86.39% -
Total Cost 34,349 37,556 39,926 36,534 38,005 45,203 39,114 -8.27%
-
Net Worth 84,012 95,272 96,109 94,011 102,772 92,949 103,999 -13.22%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 84,012 95,272 96,109 94,011 102,772 92,949 103,999 -13.22%
NOSH 763,750 793,939 800,909 783,428 790,555 715,000 800,000 -3.03%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.17% -7.05% -2.33% -17.66% -8.09% 0.73% 0.12% -
ROE -1.45% -2.75% -0.92% -5.48% -2.77% 0.15% -0.08% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.40 4.42 4.87 3.96 4.45 6.37 4.90 -6.90%
EPS -0.16 -0.33 -0.11 -0.66 -0.36 0.02 -0.01 531.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.12 0.12 0.13 0.13 0.13 -10.51%
Adjusted Per Share Value based on latest NOSH - 783,428
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.98 11.46 12.74 10.14 11.48 14.87 12.79 -9.64%
EPS -0.40 -0.86 -0.29 -1.68 -0.93 0.05 -0.03 459.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2744 0.3112 0.3139 0.3071 0.3357 0.3036 0.3397 -13.23%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.085 0.12 0.12 0.11 0.08 0.075 0.075 -
P/RPS 1.93 2.72 2.46 2.78 1.80 1.18 1.53 16.69%
P/EPS -53.13 -36.36 -109.09 -16.74 -22.22 375.00 -750.00 -82.79%
EY -1.88 -2.75 -0.92 -5.97 -4.50 0.27 -0.13 490.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.00 1.00 0.92 0.62 0.58 0.58 20.73%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 27/11/14 27/08/14 29/05/14 27/02/14 28/11/13 27/08/13 -
Price 0.095 0.095 0.15 0.125 0.10 0.085 0.075 -
P/RPS 2.16 2.15 3.08 3.15 2.25 1.33 1.53 25.76%
P/EPS -59.38 -28.79 -136.36 -19.02 -27.78 425.00 -750.00 -81.47%
EY -1.68 -3.47 -0.73 -5.26 -3.60 0.24 -0.13 448.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 1.25 1.04 0.77 0.65 0.58 29.93%

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