[JOE] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
09-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 12.64%
YoY- -106.65%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 53,786 61,089 67,515 73,165 78,438 85,122 90,539 -29.30%
PBT 457 31 -1,147 -1,644 -1,461 7,131 8,957 -86.21%
Tax -199 -179 -177 -254 -578 -1,093 -499 -45.79%
NP 258 -148 -1,324 -1,898 -2,039 6,038 8,458 -90.21%
-
NP to SH 281 -131 -1,174 -1,984 -2,271 5,657 7,969 -89.22%
-
Tax Rate 43.54% 577.42% - - - 15.33% 5.57% -
Total Cost 53,528 61,237 68,839 75,063 80,477 79,084 82,081 -24.77%
-
Net Worth 107,853 107,853 107,853 107,853 107,853 107,853 107,853 0.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 107,853 107,853 107,853 107,853 107,853 107,853 107,853 0.00%
NOSH 980,490 980,490 980,490 980,490 980,490 980,490 980,490 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.48% -0.24% -1.96% -2.59% -2.60% 7.09% 9.34% -
ROE 0.26% -0.12% -1.09% -1.84% -2.11% 5.25% 7.39% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.49 6.23 6.89 7.46 8.00 8.68 9.23 -29.25%
EPS 0.03 -0.01 -0.12 -0.20 -0.23 0.58 0.81 -88.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 980,490
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.58 19.97 22.07 23.92 25.64 27.83 29.60 -29.32%
EPS 0.09 -0.04 -0.38 -0.65 -0.74 1.85 2.60 -89.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3526 0.3526 0.3526 0.3526 0.3526 0.3526 0.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.09 0.09 0.09 0.09 0.10 0.095 0.115 -
P/RPS 1.64 1.44 1.31 1.21 1.25 1.09 1.25 19.82%
P/EPS 314.04 -673.62 -75.17 -44.48 -43.17 16.47 14.15 688.25%
EY 0.32 -0.15 -1.33 -2.25 -2.32 6.07 7.07 -87.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.82 0.82 0.91 0.86 1.05 -15.18%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 17/08/18 25/05/18 09/02/18 22/11/17 23/08/17 26/05/17 -
Price 0.085 0.095 0.09 0.085 0.10 0.10 0.10 -
P/RPS 1.55 1.52 1.31 1.14 1.25 1.15 1.08 27.20%
P/EPS 296.59 -711.04 -75.17 -42.01 -43.17 17.33 12.30 733.02%
EY 0.34 -0.14 -1.33 -2.38 -2.32 5.77 8.13 -87.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.86 0.82 0.77 0.91 0.91 0.91 -10.53%

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