[JOE] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -2.9%
YoY- 97.83%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 152,635 157,367 154,159 156,884 160,972 157,639 166,819 -5.73%
PBT 2,197 3,390 4,590 6,750 6,553 4,980 4,589 -38.71%
Tax -889 -900 -1,026 -1,311 -747 -1,002 -957 -4.78%
NP 1,308 2,490 3,564 5,439 5,806 3,978 3,632 -49.28%
-
NP to SH 1,404 2,538 3,362 5,116 5,269 3,393 3,140 -41.44%
-
Tax Rate 40.46% 26.55% 22.35% 19.42% 11.40% 20.12% 20.85% -
Total Cost 151,327 154,877 150,595 151,445 155,166 153,661 163,187 -4.89%
-
Net Worth 115,800 113,919 126,799 118,199 127,066 118,199 119,749 -2.20%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 115,800 113,919 126,799 118,199 127,066 118,199 119,749 -2.20%
NOSH 771,999 711,999 792,500 738,750 794,166 787,999 798,333 -2.20%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.86% 1.58% 2.31% 3.47% 3.61% 2.52% 2.18% -
ROE 1.21% 2.23% 2.65% 4.33% 4.15% 2.87% 2.62% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.77 22.10 19.45 21.24 20.27 20.00 20.90 -3.62%
EPS 0.18 0.36 0.42 0.69 0.66 0.43 0.39 -40.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.16 0.16 0.16 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 738,750
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 49.90 51.44 50.39 51.28 52.62 51.53 54.53 -5.72%
EPS 0.46 0.83 1.10 1.67 1.72 1.11 1.03 -41.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3785 0.3724 0.4145 0.3864 0.4154 0.3864 0.3915 -2.22%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.09 0.09 0.09 0.09 0.09 0.10 0.10 -
P/RPS 0.46 0.41 0.46 0.42 0.44 0.50 0.48 -2.78%
P/EPS 49.49 25.25 21.22 13.00 13.57 23.22 25.42 55.72%
EY 2.02 3.96 4.71 7.69 7.37 4.31 3.93 -35.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.56 0.56 0.56 0.67 0.67 -7.07%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 26/08/10 27/05/10 24/02/10 24/11/09 26/08/09 -
Price 0.09 0.09 0.08 0.08 0.09 0.09 0.10 -
P/RPS 0.46 0.41 0.41 0.38 0.44 0.45 0.48 -2.78%
P/EPS 49.49 25.25 18.86 11.55 13.57 20.90 25.42 55.72%
EY 2.02 3.96 5.30 8.66 7.37 4.78 3.93 -35.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.50 0.50 0.56 0.60 0.67 -7.07%

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