[JOE] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -44.68%
YoY- -73.35%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 150,838 155,200 155,816 152,635 157,367 154,159 156,884 -2.58%
PBT -936 967 1,683 2,197 3,390 4,590 6,750 -
Tax 315 -40 -156 -889 -900 -1,026 -1,311 -
NP -621 927 1,527 1,308 2,490 3,564 5,439 -
-
NP to SH -896 784 1,421 1,404 2,538 3,362 5,116 -
-
Tax Rate - 4.14% 9.27% 40.46% 26.55% 22.35% 19.42% -
Total Cost 151,459 154,273 154,289 151,327 154,877 150,595 151,445 0.00%
-
Net Worth 116,647 119,250 111,499 115,800 113,919 126,799 118,199 -0.87%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,486 1,486 1,486 - - - - -
Div Payout % 0.00% 189.63% 104.62% - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 116,647 119,250 111,499 115,800 113,919 126,799 118,199 -0.87%
NOSH 777,647 795,000 743,333 771,999 711,999 792,500 738,750 3.47%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -0.41% 0.60% 0.98% 0.86% 1.58% 2.31% 3.47% -
ROE -0.77% 0.66% 1.27% 1.21% 2.23% 2.65% 4.33% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.40 19.52 20.96 19.77 22.10 19.45 21.24 -5.85%
EPS -0.12 0.10 0.19 0.18 0.36 0.42 0.69 -
DPS 0.19 0.19 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.16 0.16 0.16 -4.20%
Adjusted Per Share Value based on latest NOSH - 771,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.31 50.73 50.93 49.90 51.44 50.39 51.28 -2.57%
EPS -0.29 0.26 0.46 0.46 0.83 1.10 1.67 -
DPS 0.49 0.49 0.49 0.00 0.00 0.00 0.00 -
NAPS 0.3813 0.3898 0.3645 0.3785 0.3724 0.4145 0.3864 -0.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.07 0.09 0.09 0.09 0.09 0.09 0.09 -
P/RPS 0.36 0.46 0.43 0.46 0.41 0.46 0.42 -9.75%
P/EPS -60.75 91.26 47.08 49.49 25.25 21.22 13.00 -
EY -1.65 1.10 2.12 2.02 3.96 4.71 7.69 -
DY 2.73 2.08 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.60 0.60 0.60 0.56 0.56 0.56 -11.01%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 30/05/11 28/02/11 29/11/10 26/08/10 27/05/10 -
Price 0.08 0.07 0.08 0.09 0.09 0.08 0.08 -
P/RPS 0.41 0.36 0.38 0.46 0.41 0.41 0.38 5.19%
P/EPS -69.43 70.98 41.85 49.49 25.25 18.86 11.55 -
EY -1.44 1.41 2.39 2.02 3.96 5.30 8.66 -
DY 2.39 2.67 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.53 0.60 0.56 0.50 0.50 3.95%

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