[JOE] QoQ TTM Result on 30-Sep-2020 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
17-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -87.35%
YoY- -6370.59%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 22,555 25,232 28,118 29,068 30,580 28,875 28,624 -14.70%
PBT 5,557 -983 -1,869 -1,918 -930 -636 793 266.62%
Tax -981 -1,053 -520 -442 -336 -425 -398 82.56%
NP 4,576 -2,036 -2,389 -2,360 -1,266 -1,061 395 412.75%
-
NP to SH 4,493 -2,068 -2,134 -2,132 -1,138 -1,027 62 1642.72%
-
Tax Rate 17.65% - - - - - 50.19% -
Total Cost 17,979 27,268 30,507 31,428 31,846 29,936 28,229 -25.99%
-
Net Worth 149,839 168,251 142,825 107,853 107,853 107,853 107,853 24.53%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 149,839 168,251 142,825 107,853 107,853 107,853 107,853 24.53%
NOSH 3,059,119 1,529,559 1,274,633 980,490 980,490 980,490 980,490 113.66%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 20.29% -8.07% -8.50% -8.12% -4.14% -3.67% 1.38% -
ROE 3.00% -1.23% -1.49% -1.98% -1.06% -0.95% 0.06% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1.20 1.65 2.76 2.96 3.12 2.94 2.92 -44.75%
EPS 0.24 -0.14 -0.21 -0.22 -0.12 -0.10 0.01 733.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.11 0.14 0.11 0.11 0.11 0.11 -19.14%
Adjusted Per Share Value based on latest NOSH - 980,490
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 7.37 8.25 9.19 9.50 10.00 9.44 9.36 -14.74%
EPS 1.47 -0.68 -0.70 -0.70 -0.37 -0.34 0.02 1659.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4898 0.55 0.4669 0.3526 0.3526 0.3526 0.3526 24.52%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.035 0.07 0.12 0.17 0.095 0.075 0.095 -
P/RPS 2.91 4.24 4.35 5.73 3.05 2.55 3.25 -7.10%
P/EPS 14.59 -51.77 -57.37 -78.18 -81.85 -71.60 1,502.36 -95.46%
EY 6.85 -1.93 -1.74 -1.28 -1.22 -1.40 0.07 2029.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.64 0.86 1.55 0.86 0.68 0.86 -36.05%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 31/05/21 25/02/21 17/11/20 25/08/20 29/06/20 25/02/20 -
Price 0.045 0.04 0.075 0.185 0.165 0.095 0.085 -
P/RPS 3.74 2.42 2.72 6.24 5.29 3.23 2.91 18.22%
P/EPS 18.76 -29.59 -35.85 -85.08 -142.16 -90.70 1,344.22 -94.21%
EY 5.33 -3.38 -2.79 -1.18 -0.70 -1.10 0.07 1701.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.36 0.54 1.68 1.50 0.86 0.77 -19.14%

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