[JOE] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 21.42%
YoY- -9.14%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 156,884 160,972 157,639 166,819 168,730 162,949 168,490 -4.65%
PBT 6,750 6,553 4,980 4,589 4,109 3,749 4,916 23.56%
Tax -1,311 -747 -1,002 -957 -1,030 -73 -644 60.69%
NP 5,439 5,806 3,978 3,632 3,079 3,676 4,272 17.48%
-
NP to SH 5,116 5,269 3,393 3,140 2,586 3,100 3,772 22.55%
-
Tax Rate 19.42% 11.40% 20.12% 20.85% 25.07% 1.95% 13.10% -
Total Cost 151,445 155,166 153,661 163,187 165,651 159,273 164,218 -5.25%
-
Net Worth 118,199 127,066 118,199 119,749 116,550 0 117,363 0.47%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 118,199 127,066 118,199 119,749 116,550 0 117,363 0.47%
NOSH 738,750 794,166 787,999 798,333 776,999 774,166 774,166 -3.07%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.47% 3.61% 2.52% 2.18% 1.82% 2.26% 2.54% -
ROE 4.33% 4.15% 2.87% 2.62% 2.22% 0.00% 3.21% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.24 20.27 20.00 20.90 21.72 21.05 21.76 -1.60%
EPS 0.69 0.66 0.43 0.39 0.33 0.40 0.49 25.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.15 0.15 0.00 0.1516 3.66%
Adjusted Per Share Value based on latest NOSH - 798,333
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 51.28 52.62 51.53 54.53 55.16 53.27 55.08 -4.65%
EPS 1.67 1.72 1.11 1.03 0.85 1.01 1.23 22.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3864 0.4154 0.3864 0.3915 0.381 0.00 0.3837 0.46%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.09 0.09 0.10 0.10 0.09 0.08 0.09 -
P/RPS 0.42 0.44 0.50 0.48 0.41 0.38 0.41 1.62%
P/EPS 13.00 13.57 23.22 25.42 27.04 19.98 18.47 -20.89%
EY 7.69 7.37 4.31 3.93 3.70 5.01 5.41 26.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.67 0.67 0.60 0.00 0.59 -3.42%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 24/11/09 26/08/09 29/05/09 25/02/09 21/11/08 -
Price 0.08 0.09 0.09 0.10 0.10 0.08 0.08 -
P/RPS 0.38 0.44 0.45 0.48 0.46 0.38 0.37 1.79%
P/EPS 11.55 13.57 20.90 25.42 30.05 19.98 16.42 -20.92%
EY 8.66 7.37 4.78 3.93 3.33 5.01 6.09 26.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.60 0.67 0.67 0.00 0.53 -3.81%

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