[JOE] QoQ TTM Result on 30-Sep-2016 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 3033.92%
YoY- 272.76%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 85,122 90,539 95,507 104,314 123,380 141,144 155,084 -32.98%
PBT 7,131 8,957 9,232 -13,808 -22,157 -25,325 -25,189 -
Tax -1,093 -499 20,768 20,867 21,251 21,236 -21 1297.37%
NP 6,038 8,458 30,000 7,059 -906 -4,089 -25,210 -
-
NP to SH 5,657 7,969 29,852 8,963 286 -2,895 -24,881 -
-
Tax Rate 15.33% 5.57% -224.96% - - - - -
Total Cost 79,084 82,081 65,507 97,255 124,286 145,233 180,294 -42.29%
-
Net Worth 107,853 107,853 0 107,320 109,685 107,853 78,553 23.55%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 107,853 107,853 0 107,320 109,685 107,853 78,553 23.55%
NOSH 980,490 980,490 980,490 980,490 980,490 980,490 980,490 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.09% 9.34% 31.41% 6.77% -0.73% -2.90% -16.26% -
ROE 5.25% 7.39% 0.00% 8.35% 0.26% -2.68% -31.67% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.68 9.23 9.74 10.69 12.37 14.40 15.79 -32.91%
EPS 0.58 0.81 3.04 0.92 0.03 -0.30 -2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.00 0.11 0.11 0.11 0.08 23.67%
Adjusted Per Share Value based on latest NOSH - 980,490
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 27.83 29.60 31.22 34.10 40.33 46.14 50.70 -32.98%
EPS 1.85 2.60 9.76 2.93 0.09 -0.95 -8.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3526 0.00 0.3508 0.3586 0.3526 0.2568 23.55%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.095 0.115 0.09 0.095 0.095 0.085 0.095 -
P/RPS 1.09 1.25 0.92 0.89 0.77 0.59 0.60 48.93%
P/EPS 16.47 14.15 2.96 10.34 331.22 -28.79 -3.75 -
EY 6.07 7.07 33.83 9.67 0.30 -3.47 -26.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.05 0.00 0.86 0.86 0.77 1.19 -19.48%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 26/05/17 22/02/17 24/11/16 24/08/16 26/05/16 25/02/16 -
Price 0.10 0.10 0.10 0.095 0.095 0.095 0.09 -
P/RPS 1.15 1.08 1.03 0.89 0.77 0.66 0.57 59.73%
P/EPS 17.33 12.30 3.28 10.34 331.22 -32.17 -3.55 -
EY 5.77 8.13 30.45 9.67 0.30 -3.11 -28.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.00 0.86 0.86 0.86 1.13 -13.45%

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