[JOE] YoY Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 11.84%
YoY- -114.7%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 25,232 29,343 40,510 67,516 90,539 138,358 142,583 -25.05%
PBT -981 -637 4 -1,145 8,960 -25,322 -4,968 -23.67%
Tax -1,053 -426 -283 -177 -500 21,236 270 -
NP -2,034 -1,063 -279 -1,322 8,460 -4,086 -4,698 -13.01%
-
NP to SH -2,065 -1,029 -591 -1,172 7,971 -2,883 -5,837 -15.88%
-
Tax Rate - - 7,075.00% - 5.58% - - -
Total Cost 27,266 30,406 40,789 68,838 82,079 142,444 147,281 -24.48%
-
Net Worth 168,251 107,853 107,853 107,853 107,853 107,853 85,844 11.85%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 168,251 107,853 107,853 107,853 107,853 107,853 85,844 11.85%
NOSH 1,529,559 980,490 980,490 980,490 980,490 980,490 780,405 11.85%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -8.06% -3.62% -0.69% -1.96% 9.34% -2.95% -3.29% -
ROE -1.23% -0.95% -0.55% -1.09% 7.39% -2.67% -6.80% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1.65 2.99 4.13 6.89 9.23 14.11 18.27 -32.99%
EPS -0.14 -0.10 -0.06 -0.12 0.81 -0.29 -0.74 -24.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 980,490
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 8.25 9.59 13.24 22.07 29.60 45.23 46.61 -25.04%
EPS -0.68 -0.34 -0.19 -0.38 2.61 -0.94 -1.91 -15.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.3526 0.3526 0.3526 0.3526 0.3526 0.2806 11.85%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.07 0.075 0.105 0.09 0.115 0.085 0.115 -
P/RPS 4.24 2.51 2.54 1.31 1.25 0.60 0.63 37.36%
P/EPS -51.85 -71.46 -174.20 -75.29 14.15 -28.91 -15.38 22.42%
EY -1.93 -1.40 -0.57 -1.33 7.07 -3.46 -6.50 -18.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.95 0.82 1.05 0.77 1.05 -7.91%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 29/06/20 27/05/19 25/05/18 26/05/17 26/05/16 29/05/15 -
Price 0.04 0.095 0.14 0.09 0.10 0.095 0.11 -
P/RPS 2.42 3.17 3.39 1.31 1.08 0.67 0.60 26.13%
P/EPS -29.63 -90.52 -232.26 -75.29 12.30 -32.31 -14.71 12.36%
EY -3.38 -1.10 -0.43 -1.33 8.13 -3.10 -6.80 -10.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.86 1.27 0.82 0.91 0.86 1.00 -15.64%

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