[JOE] QoQ TTM Result on 31-Mar-2015 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 40.87%
YoY- 26.41%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 155,084 158,579 148,969 143,632 138,765 140,307 150,762 1.89%
PBT -25,189 -3,320 -5,746 -4,968 -9,553 -12,035 -8,931 99.24%
Tax -21 121 255 270 -47 321 25 -
NP -25,210 -3,199 -5,491 -4,698 -9,600 -11,714 -8,906 99.72%
-
NP to SH -24,881 -5,188 -6,741 -5,837 -9,872 -11,496 -8,733 100.58%
-
Tax Rate - - - - - - - -
Total Cost 180,294 161,778 154,460 148,330 148,365 152,021 159,668 8.41%
-
Net Worth 78,553 106,699 107,853 88,930 84,012 95,272 96,109 -12.55%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 78,553 106,699 107,853 88,930 84,012 95,272 96,109 -12.55%
NOSH 980,490 980,490 980,490 808,461 763,750 793,939 800,909 14.39%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -16.26% -2.02% -3.69% -3.27% -6.92% -8.35% -5.91% -
ROE -31.67% -4.86% -6.25% -6.56% -11.75% -12.07% -9.09% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 15.79 16.35 15.19 17.77 18.17 17.67 18.82 -11.01%
EPS -2.53 -0.53 -0.69 -0.72 -1.29 -1.45 -1.09 75.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.11 0.11 0.11 0.11 0.12 0.12 -23.62%
Adjusted Per Share Value based on latest NOSH - 808,461
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 50.70 51.84 48.70 46.95 45.36 45.87 49.28 1.90%
EPS -8.13 -1.70 -2.20 -1.91 -3.23 -3.76 -2.85 100.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2568 0.3488 0.3526 0.2907 0.2746 0.3114 0.3142 -12.55%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.095 0.095 0.10 0.115 0.085 0.12 0.12 -
P/RPS 0.60 0.58 0.66 0.65 0.47 0.68 0.64 -4.20%
P/EPS -3.75 -17.76 -14.55 -15.93 -6.58 -8.29 -11.01 -51.13%
EY -26.67 -5.63 -6.88 -6.28 -15.21 -12.07 -9.09 104.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.86 0.91 1.05 0.77 1.00 1.00 12.26%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 19/11/15 28/08/15 29/05/15 11/02/15 27/11/14 27/08/14 -
Price 0.09 0.10 0.08 0.11 0.095 0.095 0.15 -
P/RPS 0.57 0.61 0.53 0.62 0.52 0.54 0.80 -20.17%
P/EPS -3.55 -18.70 -11.64 -15.24 -7.35 -6.56 -13.76 -59.37%
EY -28.15 -5.35 -8.59 -6.56 -13.61 -15.24 -7.27 145.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.91 0.73 1.00 0.86 0.79 1.25 -6.48%

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