[JOE] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 112.93%
YoY- -98.44%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 84,696 85,818 77,942 82,920 87,604 93,527 66,132 4.20%
PBT 1,066 325 -2,513 110 3,468 2,593 2,553 -13.53%
Tax -688 -185 412 -59 -469 -498 -1,216 -9.04%
NP 378 140 -2,101 51 2,999 2,095 1,337 -18.97%
-
NP to SH 69 -307 -2,277 41 2,621 1,810 1,228 -38.08%
-
Tax Rate 64.54% 56.92% - 53.64% 13.52% 19.21% 47.63% -
Total Cost 84,318 85,678 80,043 82,869 84,605 91,432 64,795 4.48%
-
Net Worth 89,699 99,774 117,775 65,599 119,136 119,302 75,264 2.96%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 89,699 99,774 117,775 65,599 119,136 119,302 75,264 2.96%
NOSH 690,000 767,500 785,172 410,000 794,242 786,956 396,129 9.68%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.45% 0.16% -2.70% 0.06% 3.42% 2.24% 2.02% -
ROE 0.08% -0.31% -1.93% 0.06% 2.20% 1.52% 1.63% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 12.27 11.18 9.93 20.22 11.03 11.88 16.69 -4.99%
EPS 0.01 -0.04 -0.29 0.01 0.33 0.23 0.31 -43.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.15 0.16 0.15 0.1516 0.19 -6.12%
Adjusted Per Share Value based on latest NOSH - 711,999
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 27.69 28.05 25.48 27.11 28.64 30.57 21.62 4.20%
EPS 0.02 -0.10 -0.74 0.01 0.86 0.59 0.40 -39.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2932 0.3262 0.385 0.2144 0.3894 0.39 0.246 2.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.075 0.08 0.07 0.09 0.10 0.09 0.19 -
P/RPS 0.61 0.72 0.71 0.45 0.91 0.76 1.14 -9.88%
P/EPS 750.00 -200.00 -24.14 900.00 30.30 39.13 61.29 51.74%
EY 0.13 -0.50 -4.14 0.11 3.30 2.56 1.63 -34.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.47 0.56 0.67 0.59 1.00 -8.67%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 30/11/12 29/11/11 29/11/10 24/11/09 21/11/08 28/11/07 -
Price 0.085 0.08 0.08 0.09 0.09 0.08 0.16 -
P/RPS 0.69 0.72 0.81 0.45 0.82 0.67 0.96 -5.35%
P/EPS 850.00 -200.00 -27.59 900.00 27.27 34.78 51.61 59.43%
EY 0.12 -0.50 -3.63 0.11 3.67 2.88 1.94 -37.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.53 0.56 0.60 0.53 0.84 -4.18%

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