[JOE] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -17.82%
YoY- 67.3%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 157,639 166,819 168,730 162,949 168,490 154,934 141,097 7.66%
PBT 4,980 4,589 4,109 3,749 4,916 5,018 4,875 1.42%
Tax -1,002 -957 -1,030 -73 -644 -1,178 -1,363 -18.53%
NP 3,978 3,632 3,079 3,676 4,272 3,840 3,512 8.65%
-
NP to SH 3,393 3,140 2,586 3,100 3,772 3,456 3,189 4.21%
-
Tax Rate 20.12% 20.85% 25.07% 1.95% 13.10% 23.48% 27.96% -
Total Cost 153,661 163,187 165,651 159,273 164,218 151,094 137,585 7.63%
-
Net Worth 118,199 119,749 116,550 0 117,363 120,409 117,413 0.44%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 118,199 119,749 116,550 0 117,363 120,409 117,413 0.44%
NOSH 787,999 798,333 776,999 774,166 774,166 802,727 419,333 52.22%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.52% 2.18% 1.82% 2.26% 2.54% 2.48% 2.49% -
ROE 2.87% 2.62% 2.22% 0.00% 3.21% 2.87% 2.72% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 20.00 20.90 21.72 21.05 21.76 19.30 33.65 -29.28%
EPS 0.43 0.39 0.33 0.40 0.49 0.43 0.76 -31.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.00 0.1516 0.15 0.28 -34.01%
Adjusted Per Share Value based on latest NOSH - 774,166
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 51.53 54.53 55.16 53.27 55.08 50.65 46.12 7.66%
EPS 1.11 1.03 0.85 1.01 1.23 1.13 1.04 4.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3864 0.3915 0.381 0.00 0.3837 0.3936 0.3838 0.45%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.10 0.10 0.09 0.08 0.09 0.08 0.10 -
P/RPS 0.50 0.48 0.41 0.38 0.41 0.41 0.30 40.52%
P/EPS 23.22 25.42 27.04 19.98 18.47 18.58 13.15 46.04%
EY 4.31 3.93 3.70 5.01 5.41 5.38 7.60 -31.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.60 0.00 0.59 0.53 0.36 51.24%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 29/05/09 25/02/09 21/11/08 28/08/08 30/05/08 -
Price 0.09 0.10 0.10 0.08 0.08 0.09 0.09 -
P/RPS 0.45 0.48 0.46 0.38 0.37 0.47 0.27 40.52%
P/EPS 20.90 25.42 30.05 19.98 16.42 20.90 11.83 46.09%
EY 4.78 3.93 3.33 5.01 6.09 4.78 8.45 -31.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.67 0.00 0.53 0.60 0.32 51.99%

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