[JOE] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -16.58%
YoY- -18.91%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 160,972 157,639 166,819 168,730 162,949 168,490 154,934 2.57%
PBT 6,553 4,980 4,589 4,109 3,749 4,916 5,018 19.41%
Tax -747 -1,002 -957 -1,030 -73 -644 -1,178 -26.12%
NP 5,806 3,978 3,632 3,079 3,676 4,272 3,840 31.63%
-
NP to SH 5,269 3,393 3,140 2,586 3,100 3,772 3,456 32.36%
-
Tax Rate 11.40% 20.12% 20.85% 25.07% 1.95% 13.10% 23.48% -
Total Cost 155,166 153,661 163,187 165,651 159,273 164,218 151,094 1.78%
-
Net Worth 127,066 118,199 119,749 116,550 0 117,363 120,409 3.64%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 127,066 118,199 119,749 116,550 0 117,363 120,409 3.64%
NOSH 794,166 787,999 798,333 776,999 774,166 774,166 802,727 -0.71%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.61% 2.52% 2.18% 1.82% 2.26% 2.54% 2.48% -
ROE 4.15% 2.87% 2.62% 2.22% 0.00% 3.21% 2.87% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.27 20.00 20.90 21.72 21.05 21.76 19.30 3.31%
EPS 0.66 0.43 0.39 0.33 0.40 0.49 0.43 32.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.15 0.00 0.1516 0.15 4.38%
Adjusted Per Share Value based on latest NOSH - 776,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.62 51.53 54.53 55.16 53.27 55.08 50.65 2.56%
EPS 1.72 1.11 1.03 0.85 1.01 1.23 1.13 32.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4154 0.3864 0.3915 0.381 0.00 0.3837 0.3936 3.64%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.09 0.10 0.10 0.09 0.08 0.09 0.08 -
P/RPS 0.44 0.50 0.48 0.41 0.38 0.41 0.41 4.80%
P/EPS 13.57 23.22 25.42 27.04 19.98 18.47 18.58 -18.85%
EY 7.37 4.31 3.93 3.70 5.01 5.41 5.38 23.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.67 0.60 0.00 0.59 0.53 3.72%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 26/08/09 29/05/09 25/02/09 21/11/08 28/08/08 -
Price 0.09 0.09 0.10 0.10 0.08 0.08 0.09 -
P/RPS 0.44 0.45 0.48 0.46 0.38 0.37 0.47 -4.29%
P/EPS 13.57 20.90 25.42 30.05 19.98 16.42 20.90 -24.95%
EY 7.37 4.78 3.93 3.33 5.01 6.09 4.78 33.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.67 0.67 0.00 0.53 0.60 -4.48%

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