[JOE] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -2783.09%
YoY- -1695.98%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 98,040 158,889 143,618 159,808 168,201 154,266 159,300 -7.76%
PBT 13,786 -32,286 -5,328 -2,864 1,140 -9,486 1,240 49.34%
Tax -1,172 -548 -160 -426 -294 -332 -68 60.65%
NP 12,614 -32,834 -5,488 -3,290 845 -9,818 1,172 48.53%
-
NP to SH 11,973 -31,685 -6,297 -3,702 232 -10,178 1,084 49.17%
-
Tax Rate 8.50% - - - 25.79% - 5.48% -
Total Cost 85,425 191,723 149,106 163,098 167,356 164,085 158,128 -9.74%
-
Net Worth 107,853 78,439 86,588 103,145 113,100 110,181 121,949 -2.02%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 107,853 78,439 86,588 103,145 113,100 110,181 121,949 -2.02%
NOSH 980,490 980,490 787,166 793,428 870,000 787,010 812,999 3.16%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.87% -20.67% -3.82% -2.06% 0.50% -6.36% 0.74% -
ROE 11.10% -40.39% -7.27% -3.59% 0.21% -9.24% 0.89% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.00 16.21 18.25 20.14 19.33 19.60 19.59 -10.59%
EPS 1.23 -3.23 -0.80 -0.47 0.03 -1.29 0.13 45.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.08 0.11 0.13 0.13 0.14 0.15 -5.03%
Adjusted Per Share Value based on latest NOSH - 790,555
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 32.02 51.90 46.91 52.20 54.94 50.39 52.03 -7.76%
EPS 3.91 -10.35 -2.06 -1.21 0.08 -3.32 0.35 49.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3523 0.2562 0.2828 0.3369 0.3694 0.3599 0.3983 -2.02%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.09 0.095 0.085 0.08 0.08 0.09 0.09 -
P/RPS 0.90 0.59 0.47 0.40 0.41 0.46 0.46 11.82%
P/EPS 7.37 -2.94 -10.62 -17.14 300.00 -6.96 67.50 -30.84%
EY 13.57 -34.02 -9.41 -5.83 0.33 -14.37 1.48 44.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.19 0.77 0.62 0.62 0.64 0.60 5.33%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 25/02/16 11/02/15 27/02/14 28/02/13 28/02/12 28/02/11 -
Price 0.10 0.09 0.095 0.10 0.07 0.09 0.09 -
P/RPS 1.00 0.56 0.52 0.50 0.36 0.46 0.46 13.80%
P/EPS 8.19 -2.79 -11.87 -21.43 262.50 -6.96 67.50 -29.61%
EY 12.21 -35.91 -8.42 -4.67 0.38 -14.37 1.48 42.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.13 0.86 0.77 0.54 0.64 0.60 7.18%

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