[JOE] YoY Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 2.49%
YoY- 47.39%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 155,884 165,840 175,208 187,054 132,264 112,700 100,988 7.49%
PBT -5,026 220 6,936 5,186 5,106 4,704 1,232 -
Tax 824 -118 -938 -996 -2,432 -266 -112 -
NP -4,202 102 5,998 4,190 2,674 4,438 1,120 -
-
NP to SH -4,554 82 5,242 3,620 2,456 4,186 992 -
-
Tax Rate - 53.64% 13.52% 19.21% 47.63% 5.65% 9.09% -
Total Cost 160,086 165,738 169,210 182,864 129,590 108,262 99,868 8.17%
-
Net Worth 117,775 65,599 119,136 119,302 75,264 76,475 70,125 9.02%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 117,775 65,599 119,136 119,302 75,264 76,475 70,125 9.02%
NOSH 785,172 410,000 794,242 786,956 396,129 402,500 412,500 11.31%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -2.70% 0.06% 3.42% 2.24% 2.02% 3.94% 1.11% -
ROE -3.87% 0.13% 4.40% 3.03% 3.26% 5.47% 1.41% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 19.85 40.45 22.06 23.77 33.39 28.00 24.48 -3.43%
EPS -0.58 0.02 0.66 0.46 0.62 1.04 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.15 0.1516 0.19 0.19 0.17 -2.06%
Adjusted Per Share Value based on latest NOSH - 774,166
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 50.96 54.21 57.27 61.15 43.24 36.84 33.01 7.50%
EPS -1.49 0.03 1.71 1.18 0.80 1.37 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.385 0.2144 0.3894 0.39 0.246 0.25 0.2292 9.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.07 0.09 0.10 0.09 0.19 0.16 0.15 -
P/RPS 0.35 0.22 0.45 0.38 0.57 0.57 0.61 -8.83%
P/EPS -12.07 450.00 15.15 19.57 30.65 15.38 62.37 -
EY -8.29 0.22 6.60 5.11 3.26 6.50 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.67 0.59 1.00 0.84 0.88 -9.92%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 24/11/09 21/11/08 28/11/07 29/11/06 29/11/05 -
Price 0.08 0.09 0.09 0.08 0.16 0.14 0.19 -
P/RPS 0.40 0.22 0.41 0.34 0.48 0.50 0.78 -10.52%
P/EPS -13.79 450.00 13.64 17.39 25.81 13.46 79.01 -
EY -7.25 0.22 7.33 5.75 3.88 7.43 1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.60 0.53 0.84 0.74 1.12 -11.71%

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