[JOE] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 8.37%
YoY- 33.33%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 168,730 162,949 168,490 154,934 141,097 139,022 122,021 24.09%
PBT 4,109 3,749 4,916 5,018 4,875 4,882 4,224 -1.82%
Tax -1,030 -73 -644 -1,178 -1,363 -2,772 -2,229 -40.20%
NP 3,079 3,676 4,272 3,840 3,512 2,110 1,995 33.51%
-
NP to SH 2,586 3,100 3,772 3,456 3,189 1,853 1,757 29.36%
-
Tax Rate 25.07% 1.95% 13.10% 23.48% 27.96% 56.78% 52.77% -
Total Cost 165,651 159,273 164,218 151,094 137,585 136,912 120,026 23.93%
-
Net Worth 116,550 0 117,363 120,409 117,413 74,099 77,646 31.06%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - 1,131 -
Div Payout % - - - - - - 64.38% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 116,550 0 117,363 120,409 117,413 74,099 77,646 31.06%
NOSH 776,999 774,166 774,166 802,727 419,333 389,999 408,666 53.41%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.82% 2.26% 2.54% 2.48% 2.49% 1.52% 1.63% -
ROE 2.22% 0.00% 3.21% 2.87% 2.72% 2.50% 2.26% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 21.72 21.05 21.76 19.30 33.65 35.65 29.86 -19.10%
EPS 0.33 0.40 0.49 0.43 0.76 0.48 0.43 -16.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 0.15 0.00 0.1516 0.15 0.28 0.19 0.19 -14.56%
Adjusted Per Share Value based on latest NOSH - 802,727
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 55.11 53.22 55.03 50.61 46.09 45.41 39.86 24.08%
EPS 0.84 1.01 1.23 1.13 1.04 0.61 0.57 29.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
NAPS 0.3807 0.00 0.3833 0.3933 0.3835 0.242 0.2536 31.07%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.09 0.08 0.09 0.08 0.10 0.16 0.19 -
P/RPS 0.41 0.38 0.41 0.41 0.30 0.45 0.64 -25.66%
P/EPS 27.04 19.98 18.47 18.58 13.15 33.68 44.19 -27.90%
EY 3.70 5.01 5.41 5.38 7.60 2.97 2.26 38.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.46 -
P/NAPS 0.60 0.00 0.59 0.53 0.36 0.84 1.00 -28.84%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 25/02/09 21/11/08 28/08/08 30/05/08 25/04/08 28/11/07 -
Price 0.10 0.08 0.08 0.09 0.09 0.09 0.16 -
P/RPS 0.46 0.38 0.37 0.47 0.27 0.25 0.54 -10.12%
P/EPS 30.05 19.98 16.42 20.90 11.83 18.94 37.21 -13.26%
EY 3.33 5.01 6.09 4.78 8.45 5.28 2.69 15.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.73 -
P/NAPS 0.67 0.00 0.53 0.60 0.32 0.47 0.84 -13.98%

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