[JOE] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 55.29%
YoY- 69.97%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 157,367 154,159 156,884 160,972 157,639 166,819 168,730 -4.53%
PBT 3,390 4,590 6,750 6,553 4,980 4,589 4,109 -12.02%
Tax -900 -1,026 -1,311 -747 -1,002 -957 -1,030 -8.59%
NP 2,490 3,564 5,439 5,806 3,978 3,632 3,079 -13.18%
-
NP to SH 2,538 3,362 5,116 5,269 3,393 3,140 2,586 -1.24%
-
Tax Rate 26.55% 22.35% 19.42% 11.40% 20.12% 20.85% 25.07% -
Total Cost 154,877 150,595 151,445 155,166 153,661 163,187 165,651 -4.38%
-
Net Worth 113,919 126,799 118,199 127,066 118,199 119,749 116,550 -1.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 113,919 126,799 118,199 127,066 118,199 119,749 116,550 -1.50%
NOSH 711,999 792,500 738,750 794,166 787,999 798,333 776,999 -5.65%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.58% 2.31% 3.47% 3.61% 2.52% 2.18% 1.82% -
ROE 2.23% 2.65% 4.33% 4.15% 2.87% 2.62% 2.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.10 19.45 21.24 20.27 20.00 20.90 21.72 1.16%
EPS 0.36 0.42 0.69 0.66 0.43 0.39 0.33 5.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.16 0.15 0.15 0.15 4.39%
Adjusted Per Share Value based on latest NOSH - 794,166
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 51.44 50.39 51.28 52.62 51.53 54.53 55.16 -4.54%
EPS 0.83 1.10 1.67 1.72 1.11 1.03 0.85 -1.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3724 0.4145 0.3864 0.4154 0.3864 0.3915 0.381 -1.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.09 0.09 0.09 0.09 0.10 0.10 0.09 -
P/RPS 0.41 0.46 0.42 0.44 0.50 0.48 0.41 0.00%
P/EPS 25.25 21.22 13.00 13.57 23.22 25.42 27.04 -4.45%
EY 3.96 4.71 7.69 7.37 4.31 3.93 3.70 4.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.56 0.56 0.67 0.67 0.60 -4.49%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 27/05/10 24/02/10 24/11/09 26/08/09 29/05/09 -
Price 0.09 0.08 0.08 0.09 0.09 0.10 0.10 -
P/RPS 0.41 0.41 0.38 0.44 0.45 0.48 0.46 -7.37%
P/EPS 25.25 18.86 11.55 13.57 20.90 25.42 30.05 -10.94%
EY 3.96 5.30 8.66 7.37 4.78 3.93 3.33 12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.50 0.50 0.56 0.60 0.67 0.67 -11.25%

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