[JOE] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -59.61%
YoY- 18.6%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 23,713 37,443 52,214 89,044 74,097 84,696 85,818 -19.28%
PBT 549 -1,054 9,900 -1,615 -3,264 1,066 325 9.12%
Tax -226 -203 -638 -269 -120 -688 -185 3.39%
NP 323 -1,257 9,262 -1,884 -3,384 378 140 14.94%
-
NP to SH 196 -1,256 9,006 -2,849 -3,500 69 -307 -
-
Tax Rate 41.17% - 6.44% - - 64.54% 56.92% -
Total Cost 23,390 38,700 42,952 90,928 77,481 84,318 85,678 -19.44%
-
Net Worth 107,853 107,853 107,853 107,853 93,333 89,699 99,774 1.30%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 107,853 107,853 107,853 107,853 93,333 89,699 99,774 1.30%
NOSH 980,490 980,490 980,490 980,490 777,777 690,000 767,500 4.16%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.36% -3.36% 17.74% -2.12% -4.57% 0.45% 0.16% -
ROE 0.18% -1.16% 8.35% -2.64% -3.75% 0.08% -0.31% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.42 3.82 5.33 9.08 9.53 12.27 11.18 -22.50%
EPS 0.02 -0.13 0.92 -0.29 -0.45 0.01 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.12 0.13 0.13 -2.74%
Adjusted Per Share Value based on latest NOSH - 980,490
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.75 12.23 17.05 29.08 24.20 27.66 28.03 -19.27%
EPS 0.06 -0.41 2.94 -0.93 -1.14 0.02 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3523 0.3523 0.3523 0.3523 0.3049 0.293 0.3259 1.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.09 0.10 0.095 0.095 0.12 0.075 0.08 -
P/RPS 3.72 2.62 1.78 1.05 1.26 0.61 0.72 31.46%
P/EPS 450.23 -78.06 10.34 -32.69 -26.67 750.00 -200.00 -
EY 0.22 -1.28 9.67 -3.06 -3.75 0.13 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.91 0.86 0.86 1.00 0.58 0.62 4.76%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 22/11/17 24/11/16 19/11/15 27/11/14 28/11/13 30/11/12 -
Price 0.085 0.10 0.095 0.10 0.095 0.085 0.08 -
P/RPS 3.51 2.62 1.78 1.10 1.00 0.69 0.72 30.19%
P/EPS 425.21 -78.06 10.34 -34.42 -21.11 850.00 -200.00 -
EY 0.24 -1.28 9.67 -2.91 -4.74 0.12 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.91 0.86 0.91 0.79 0.65 0.62 3.67%

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