[JOE] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -502.0%
YoY- -747.19%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 19,725 18,788 18,986 20,607 22,555 25,232 28,118 -21.10%
PBT -68,476 -33,154 -25,894 -17,050 5,557 -983 -1,869 1010.41%
Tax -669 -669 -797 -875 -981 -1,053 -520 18.34%
NP -69,145 -33,823 -26,691 -17,925 4,576 -2,036 -2,389 848.50%
-
NP to SH -69,254 -33,859 -26,874 -18,062 4,493 -2,068 -2,134 923.92%
-
Tax Rate - - - - 17.65% - - -
Total Cost 88,870 52,611 45,677 38,532 17,979 27,268 30,507 104.37%
-
Net Worth 183,547 199,725 194,990 211,785 149,839 168,251 142,825 18.25%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 183,547 199,725 194,990 211,785 149,839 168,251 142,825 18.25%
NOSH 3,059,119 3,059,119 3,059,119 3,059,119 3,059,119 1,529,559 1,274,633 79.54%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -350.54% -180.02% -140.58% -86.99% 20.29% -8.07% -8.50% -
ROE -37.73% -16.95% -13.78% -8.53% 3.00% -1.23% -1.49% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 0.64 0.66 0.68 0.78 1.20 1.65 2.76 -62.35%
EPS -2.26 -1.19 -0.96 -0.68 0.24 -0.14 -0.21 389.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.07 0.08 0.08 0.11 0.14 -43.24%
Adjusted Per Share Value based on latest NOSH - 3,059,119
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.45 6.14 6.21 6.74 7.37 8.25 9.19 -21.07%
EPS -22.64 -11.07 -8.78 -5.90 1.47 -0.68 -0.70 921.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.6529 0.6374 0.6923 0.4898 0.55 0.4669 18.25%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.025 0.025 0.035 0.045 0.035 0.07 0.12 -
P/RPS 3.88 3.80 5.14 5.78 2.91 4.24 4.35 -7.35%
P/EPS -1.10 -2.11 -3.63 -6.60 14.59 -51.77 -57.37 -92.88%
EY -90.55 -47.47 -27.56 -15.16 6.85 -1.93 -1.74 1304.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.50 0.56 0.44 0.64 0.86 -38.06%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 26/11/21 30/09/21 31/05/21 25/02/21 -
Price 0.015 0.035 0.03 0.035 0.045 0.04 0.075 -
P/RPS 2.33 5.32 4.40 4.50 3.74 2.42 2.72 -9.82%
P/EPS -0.66 -2.95 -3.11 -5.13 18.76 -29.59 -35.85 -93.07%
EY -150.92 -33.91 -32.16 -19.49 5.33 -3.38 -2.79 1340.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.50 0.43 0.44 0.56 0.36 0.54 -40.23%

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