[JOE] YoY Annual (Unaudited) Result on 31-Mar-2013 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
YoY- 99.5%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 138,358 142,583 150,898 165,454 138,841 155,816 162,051 -2.59%
PBT -25,322 -4,968 -7,703 1,051 -15,661 1,688 6,753 -
Tax 21,236 270 -247 -536 -302 -157 -1,310 -
NP -4,086 -4,698 -7,950 515 -15,963 1,531 5,443 -
-
NP to SH -2,883 -5,837 -7,925 -82 -16,244 1,422 5,120 -
-
Tax Rate - - - 51.00% - 9.30% 19.40% -
Total Cost 142,444 147,281 158,848 164,939 154,804 154,285 156,608 -1.56%
-
Net Worth 107,853 85,844 93,847 113,099 102,015 117,000 126,030 -2.56%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 1,560 1,575 -
Div Payout % - - - - - 109.70% 30.77% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 107,853 85,844 93,847 113,099 102,015 117,000 126,030 -2.56%
NOSH 980,490 780,405 782,058 870,000 784,734 780,000 787,692 3.71%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -2.95% -3.29% -5.27% 0.31% -11.50% 0.98% 3.36% -
ROE -2.67% -6.80% -8.44% -0.07% -15.92% 1.22% 4.06% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.11 18.27 19.29 19.02 17.69 19.98 20.57 -6.08%
EPS -0.29 -0.74 -1.01 -0.01 -2.07 0.18 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.20 -
NAPS 0.11 0.11 0.12 0.13 0.13 0.15 0.16 -6.04%
Adjusted Per Share Value based on latest NOSH - 737,500
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 45.19 46.57 49.29 54.04 45.35 50.89 52.93 -2.59%
EPS -0.94 -1.91 -2.59 -0.03 -5.31 0.46 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.51 0.51 -
NAPS 0.3523 0.2804 0.3065 0.3694 0.3332 0.3822 0.4116 -2.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.085 0.115 0.11 0.07 0.09 0.09 0.09 -
P/RPS 0.60 0.63 0.57 0.37 0.51 0.45 0.44 5.30%
P/EPS -28.91 -15.38 -10.86 -742.68 -4.35 49.37 13.85 -
EY -3.46 -6.50 -9.21 -0.13 -23.00 2.03 7.22 -
DY 0.00 0.00 0.00 0.00 0.00 2.22 2.22 -
P/NAPS 0.77 1.05 0.92 0.54 0.69 0.60 0.56 5.44%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 29/05/14 29/05/13 31/05/12 30/05/11 27/05/10 -
Price 0.095 0.11 0.125 0.085 0.08 0.08 0.08 -
P/RPS 0.67 0.60 0.65 0.45 0.45 0.40 0.39 9.42%
P/EPS -32.31 -14.71 -12.34 -901.83 -3.86 43.88 12.31 -
EY -3.10 -6.80 -8.11 -0.11 -25.88 2.28 8.13 -
DY 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
P/NAPS 0.86 1.00 1.04 0.65 0.62 0.53 0.50 9.45%

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