[JOE] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -1325.1%
YoY- 63.56%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 140,307 150,762 150,907 159,160 164,428 160,490 165,549 -10.43%
PBT -12,035 -8,931 -7,703 -1,950 1,792 1,264 1,050 -
Tax 321 25 -246 -669 -1,073 -640 -571 -
NP -11,714 -8,906 -7,949 -2,619 719 624 479 -
-
NP to SH -11,496 -8,733 -7,932 -3,075 251 95 -119 1999.54%
-
Tax Rate - - - - 59.88% 50.63% 54.38% -
Total Cost 152,021 159,668 158,856 161,779 163,709 159,866 165,070 -5.33%
-
Net Worth 95,272 96,109 94,011 102,772 92,949 103,999 95,874 -0.41%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 95,272 96,109 94,011 102,772 92,949 103,999 95,874 -0.41%
NOSH 793,939 800,909 783,428 790,555 715,000 800,000 737,500 5.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -8.35% -5.91% -5.27% -1.65% 0.44% 0.39% 0.29% -
ROE -12.07% -9.09% -8.44% -2.99% 0.27% 0.09% -0.12% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.67 18.82 19.26 20.13 23.00 20.06 22.45 -14.74%
EPS -1.45 -1.09 -1.01 -0.39 0.04 0.01 -0.02 1634.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.13 0.13 0.13 0.13 -5.19%
Adjusted Per Share Value based on latest NOSH - 790,555
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 45.87 49.28 49.33 52.03 53.75 52.46 54.12 -10.43%
EPS -3.76 -2.85 -2.59 -1.01 0.08 0.03 -0.04 1961.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3114 0.3142 0.3073 0.336 0.3038 0.34 0.3134 -0.42%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.12 0.12 0.11 0.08 0.075 0.075 0.07 -
P/RPS 0.68 0.64 0.57 0.40 0.33 0.37 0.31 68.74%
P/EPS -8.29 -11.01 -10.86 -20.57 213.65 631.58 -433.82 -92.83%
EY -12.07 -9.09 -9.20 -4.86 0.47 0.16 -0.23 1298.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 0.92 0.62 0.58 0.58 0.54 50.74%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 29/05/14 27/02/14 28/11/13 27/08/13 29/05/13 -
Price 0.095 0.15 0.125 0.10 0.085 0.075 0.085 -
P/RPS 0.54 0.80 0.65 0.50 0.37 0.37 0.38 26.37%
P/EPS -6.56 -13.76 -12.35 -25.71 242.13 631.58 -526.79 -94.61%
EY -15.24 -7.27 -8.10 -3.89 0.41 0.16 -0.19 1754.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.25 1.04 0.77 0.65 0.58 0.65 13.87%

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