[JOE] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 5.37%
YoY- -16.23%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 138,841 155,816 162,051 168,729 141,094 112,285 97,287 6.10%
PBT -15,661 1,688 6,753 4,106 4,870 4,020 3,177 -
Tax -302 -157 -1,310 -1,029 -1,492 -1,133 -1,389 -22.43%
NP -15,963 1,531 5,443 3,077 3,378 2,887 1,788 -
-
NP to SH -16,244 1,482 5,120 2,585 3,086 2,631 1,655 -
-
Tax Rate - 9.30% 19.40% 25.06% 30.64% 28.18% 43.72% -
Total Cost 154,804 154,285 156,608 165,652 137,716 109,398 95,499 8.37%
-
Net Worth 102,015 124,799 126,030 118,999 63,352 76,555 75,654 5.10%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 1,560 1,575 1,586 844 1,128 1,114 -
Div Payout % - 105.26% 30.77% 61.38% 27.37% 42.88% 67.37% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 102,015 124,799 126,030 118,999 63,352 76,555 75,654 5.10%
NOSH 784,734 780,000 787,692 793,333 422,352 402,923 398,181 11.95%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -11.50% 0.98% 3.36% 1.82% 2.39% 2.57% 1.84% -
ROE -15.92% 1.19% 4.06% 2.17% 4.87% 3.44% 2.19% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 17.69 19.98 20.57 21.27 33.41 27.87 24.43 -5.23%
EPS -2.07 0.19 0.65 0.33 0.73 0.66 0.41 -
DPS 0.00 0.20 0.20 0.20 0.20 0.28 0.28 -
NAPS 0.13 0.16 0.16 0.15 0.15 0.19 0.19 -6.12%
Adjusted Per Share Value based on latest NOSH - 776,999
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 45.35 50.89 52.93 55.11 46.08 36.68 31.78 6.09%
EPS -5.31 0.48 1.67 0.84 1.01 0.86 0.54 -
DPS 0.00 0.51 0.51 0.52 0.28 0.37 0.36 -
NAPS 0.3332 0.4076 0.4116 0.3887 0.2069 0.25 0.2471 5.10%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.09 0.09 0.09 0.09 0.10 0.41 0.15 -
P/RPS 0.51 0.45 0.44 0.42 0.30 1.47 0.61 -2.93%
P/EPS -4.35 47.37 13.85 27.62 13.69 62.79 36.09 -
EY -23.00 2.11 7.22 3.62 7.31 1.59 2.77 -
DY 0.00 2.22 2.22 2.22 2.00 0.68 1.87 -
P/NAPS 0.69 0.56 0.56 0.60 0.67 2.16 0.79 -2.22%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 30/05/11 27/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.08 0.08 0.08 0.10 0.09 0.19 0.14 -
P/RPS 0.45 0.40 0.39 0.47 0.27 0.68 0.57 -3.85%
P/EPS -3.86 42.11 12.31 30.69 12.32 29.10 33.68 -
EY -25.88 2.38 8.13 3.26 8.12 3.44 2.97 -
DY 0.00 2.50 2.50 2.00 2.22 1.47 2.00 -
P/NAPS 0.62 0.50 0.50 0.67 0.60 1.00 0.74 -2.90%

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