[JOE] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 143.13%
YoY- 122.48%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 104,428 178,088 148,194 169,392 171,636 155,884 165,840 -7.41%
PBT 19,800 -3,230 -6,528 2,132 650 -5,026 220 111.54%
Tax -1,276 -538 -240 -1,376 -370 824 -118 48.65%
NP 18,524 -3,768 -6,768 756 280 -4,202 102 137.78%
-
NP to SH 18,012 -5,698 -7,000 138 -614 -4,554 82 145.43%
-
Tax Rate 6.44% - - 64.54% 56.92% - 53.64% -
Total Cost 85,904 181,856 154,962 168,636 171,356 160,086 165,738 -10.36%
-
Net Worth 107,853 107,853 93,333 89,699 99,774 117,775 65,599 8.63%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 107,853 107,853 93,333 89,699 99,774 117,775 65,599 8.63%
NOSH 980,490 980,490 777,777 690,000 767,500 785,172 410,000 15.62%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.74% -2.12% -4.57% 0.45% 0.16% -2.70% 0.06% -
ROE 16.70% -5.28% -7.50% 0.15% -0.62% -3.87% 0.13% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.65 18.16 19.05 24.55 22.36 19.85 40.45 -19.92%
EPS 1.84 -0.58 -0.90 0.02 -0.08 -0.58 0.02 112.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 - 715,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 34.11 58.17 48.40 55.33 56.06 50.92 54.17 -7.41%
EPS 5.88 -1.86 -2.29 0.05 -0.20 -1.49 0.03 140.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3523 0.3523 0.3049 0.293 0.3259 0.3847 0.2143 8.62%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.095 0.095 0.12 0.075 0.08 0.07 0.09 -
P/RPS 0.89 0.52 0.63 0.31 0.36 0.35 0.22 26.20%
P/EPS 5.17 -16.35 -13.33 375.00 -100.00 -12.07 450.00 -52.46%
EY 19.34 -6.12 -7.50 0.27 -1.00 -8.29 0.22 110.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 1.00 0.58 0.62 0.47 0.56 7.40%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 19/11/15 27/11/14 28/11/13 30/11/12 29/11/11 29/11/10 -
Price 0.095 0.10 0.095 0.085 0.08 0.08 0.09 -
P/RPS 0.89 0.55 0.50 0.35 0.36 0.40 0.22 26.20%
P/EPS 5.17 -17.21 -10.56 425.00 -100.00 -13.79 450.00 -52.46%
EY 19.34 -5.81 -9.47 0.24 -1.00 -7.25 0.22 110.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.79 0.65 0.62 0.53 0.56 7.40%

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