[JOE] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -0.09%
YoY- -3541.94%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 20,607 22,555 25,232 28,118 29,068 30,580 28,875 -20.12%
PBT -17,050 5,557 -983 -1,869 -1,918 -930 -636 793.94%
Tax -875 -981 -1,053 -520 -442 -336 -425 61.76%
NP -17,925 4,576 -2,036 -2,389 -2,360 -1,266 -1,061 557.27%
-
NP to SH -18,062 4,493 -2,068 -2,134 -2,132 -1,138 -1,027 575.10%
-
Tax Rate - 17.65% - - - - - -
Total Cost 38,532 17,979 27,268 30,507 31,428 31,846 29,936 18.30%
-
Net Worth 211,785 149,839 168,251 142,825 107,853 107,853 107,853 56.74%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 211,785 149,839 168,251 142,825 107,853 107,853 107,853 56.74%
NOSH 3,059,119 3,059,119 1,529,559 1,274,633 980,490 980,490 980,490 113.37%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -86.99% 20.29% -8.07% -8.50% -8.12% -4.14% -3.67% -
ROE -8.53% 3.00% -1.23% -1.49% -1.98% -1.06% -0.95% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.78 1.20 1.65 2.76 2.96 3.12 2.94 -58.67%
EPS -0.68 0.24 -0.14 -0.21 -0.22 -0.12 -0.10 258.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.11 0.14 0.11 0.11 0.11 -19.11%
Adjusted Per Share Value based on latest NOSH - 1,274,633
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.74 7.37 8.25 9.19 9.50 10.00 9.44 -20.09%
EPS -5.90 1.47 -0.68 -0.70 -0.70 -0.37 -0.34 569.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6923 0.4898 0.55 0.4669 0.3526 0.3526 0.3526 56.73%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.045 0.035 0.07 0.12 0.17 0.095 0.075 -
P/RPS 5.78 2.91 4.24 4.35 5.73 3.05 2.55 72.46%
P/EPS -6.60 14.59 -51.77 -57.37 -78.18 -81.85 -71.60 -79.56%
EY -15.16 6.85 -1.93 -1.74 -1.28 -1.22 -1.40 388.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.64 0.86 1.55 0.86 0.68 -12.13%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 30/09/21 31/05/21 25/02/21 17/11/20 25/08/20 29/06/20 -
Price 0.035 0.045 0.04 0.075 0.185 0.165 0.095 -
P/RPS 4.50 3.74 2.42 2.72 6.24 5.29 3.23 24.71%
P/EPS -5.13 18.76 -29.59 -35.85 -85.08 -142.16 -90.70 -85.23%
EY -19.49 5.33 -3.38 -2.79 -1.18 -0.70 -1.10 578.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.56 0.36 0.54 1.68 1.50 0.86 -36.00%

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