[JOE] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 40.88%
YoY- -20.15%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 164,428 160,490 165,549 158,748 156,079 152,597 148,203 7.16%
PBT 1,792 1,264 1,050 -7,693 -12,822 -14,410 -15,659 -
Tax -1,073 -640 -571 -274 -900 -744 -303 132.15%
NP 719 624 479 -7,967 -13,722 -15,154 -15,962 -
-
NP to SH 251 95 -119 -8,439 -14,275 -15,584 -16,244 -
-
Tax Rate 59.88% 50.63% 54.38% - - - - -
Total Cost 163,709 159,866 165,070 166,715 169,801 167,751 164,165 -0.18%
-
Net Worth 92,949 103,999 95,874 0 0 95,549 101,778 -5.86%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 92,949 103,999 95,874 0 0 95,549 101,778 -5.86%
NOSH 715,000 800,000 737,500 800,000 735,000 735,000 782,909 -5.86%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.44% 0.39% 0.29% -5.02% -8.79% -9.93% -10.77% -
ROE 0.27% 0.09% -0.12% 0.00% 0.00% -16.31% -15.96% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.00 20.06 22.45 19.84 21.24 20.76 18.93 13.85%
EPS 0.04 0.01 -0.02 -1.05 -1.94 -2.12 -2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.00 0.00 0.13 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 53.75 52.46 54.12 51.89 51.02 49.88 48.45 7.15%
EPS 0.08 0.03 -0.04 -2.76 -4.67 -5.09 -5.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3038 0.34 0.3134 0.00 0.00 0.3123 0.3327 -5.87%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.075 0.075 0.07 0.08 0.08 0.08 0.09 -
P/RPS 0.33 0.37 0.31 0.40 0.38 0.39 0.48 -22.08%
P/EPS 213.65 631.58 -433.82 -7.58 -4.12 -3.77 -4.34 -
EY 0.47 0.16 -0.23 -13.19 -24.28 -26.50 -23.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.54 0.00 0.00 0.62 0.69 -10.92%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 27/08/13 29/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.085 0.075 0.085 0.07 0.08 0.08 0.08 -
P/RPS 0.37 0.37 0.38 0.35 0.38 0.39 0.42 -8.09%
P/EPS 242.13 631.58 -526.79 -6.64 -4.12 -3.77 -3.86 -
EY 0.41 0.16 -0.19 -15.07 -24.28 -26.50 -25.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.65 0.00 0.00 0.62 0.62 3.19%

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