[JOE] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 137.79%
YoY- 102.28%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 158,889 143,618 159,808 168,201 154,266 159,300 171,854 -1.29%
PBT -32,286 -5,328 -2,864 1,140 -9,486 1,240 7,308 -
Tax -548 -160 -426 -294 -332 -68 -629 -2.27%
NP -32,834 -5,488 -3,290 845 -9,818 1,172 6,678 -
-
NP to SH -31,685 -6,297 -3,702 232 -10,178 1,084 6,036 -
-
Tax Rate - - - 25.79% - 5.48% 8.61% -
Total Cost 191,723 149,106 163,098 167,356 164,085 158,128 165,176 2.51%
-
Net Worth 78,439 86,588 103,145 113,100 110,181 121,949 124,882 -7.45%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 78,439 86,588 103,145 113,100 110,181 121,949 124,882 -7.45%
NOSH 980,490 787,166 793,428 870,000 787,010 812,999 780,517 3.87%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -20.67% -3.82% -2.06% 0.50% -6.36% 0.74% 3.89% -
ROE -40.39% -7.27% -3.59% 0.21% -9.24% 0.89% 4.83% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.21 18.25 20.14 19.33 19.60 19.59 22.02 -4.97%
EPS -3.23 -0.80 -0.47 0.03 -1.29 0.13 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.11 0.13 0.13 0.14 0.15 0.16 -10.90%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 51.90 46.91 52.20 54.94 50.39 52.03 56.13 -1.29%
EPS -10.35 -2.06 -1.21 0.08 -3.32 0.35 1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2562 0.2828 0.3369 0.3694 0.3599 0.3983 0.4079 -7.45%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.095 0.085 0.08 0.08 0.09 0.09 0.09 -
P/RPS 0.59 0.47 0.40 0.41 0.46 0.46 0.41 6.25%
P/EPS -2.94 -10.62 -17.14 300.00 -6.96 67.50 11.64 -
EY -34.02 -9.41 -5.83 0.33 -14.37 1.48 8.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.77 0.62 0.62 0.64 0.60 0.56 13.37%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 11/02/15 27/02/14 28/02/13 28/02/12 28/02/11 24/02/10 -
Price 0.09 0.095 0.10 0.07 0.09 0.09 0.09 -
P/RPS 0.56 0.52 0.50 0.36 0.46 0.46 0.41 5.33%
P/EPS -2.79 -11.87 -21.43 262.50 -6.96 67.50 11.64 -
EY -35.91 -8.42 -4.67 0.38 -14.37 1.48 8.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.86 0.77 0.54 0.64 0.60 0.56 12.40%

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