[JOE] QoQ TTM Result on 30-Sep-2015 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 23.04%
YoY- 54.87%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 123,380 141,144 155,084 158,579 148,969 143,632 138,765 -7.54%
PBT -22,157 -25,325 -25,189 -3,320 -5,746 -4,968 -9,553 75.30%
Tax 21,251 21,236 -21 121 255 270 -47 -
NP -906 -4,089 -25,210 -3,199 -5,491 -4,698 -9,600 -79.30%
-
NP to SH 286 -2,895 -24,881 -5,188 -6,741 -5,837 -9,872 -
-
Tax Rate - - - - - - - -
Total Cost 124,286 145,233 180,294 161,778 154,460 148,330 148,365 -11.14%
-
Net Worth 109,685 107,853 78,553 106,699 107,853 88,930 84,012 19.47%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 109,685 107,853 78,553 106,699 107,853 88,930 84,012 19.47%
NOSH 980,490 980,490 980,490 980,490 980,490 808,461 763,750 18.13%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -0.73% -2.90% -16.26% -2.02% -3.69% -3.27% -6.92% -
ROE 0.26% -2.68% -31.67% -4.86% -6.25% -6.56% -11.75% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 12.37 14.40 15.79 16.35 15.19 17.77 18.17 -22.62%
EPS 0.03 -0.30 -2.53 -0.53 -0.69 -0.72 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.08 0.11 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 980,490
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 40.33 46.14 50.70 51.84 48.70 46.95 45.36 -7.54%
EPS 0.09 -0.95 -8.13 -1.70 -2.20 -1.91 -3.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3586 0.3526 0.2568 0.3488 0.3526 0.2907 0.2746 19.49%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.095 0.085 0.095 0.095 0.10 0.115 0.085 -
P/RPS 0.77 0.59 0.60 0.58 0.66 0.65 0.47 39.01%
P/EPS 331.22 -28.79 -3.75 -17.76 -14.55 -15.93 -6.58 -
EY 0.30 -3.47 -26.67 -5.63 -6.88 -6.28 -15.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.77 1.19 0.86 0.91 1.05 0.77 7.65%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 26/05/16 25/02/16 19/11/15 28/08/15 29/05/15 11/02/15 -
Price 0.095 0.095 0.09 0.10 0.08 0.11 0.095 -
P/RPS 0.77 0.66 0.57 0.61 0.53 0.62 0.52 29.94%
P/EPS 331.22 -32.17 -3.55 -18.70 -11.64 -15.24 -7.35 -
EY 0.30 -3.11 -28.15 -5.35 -8.59 -6.56 -13.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 1.13 0.91 0.73 1.00 0.86 0.00%

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