[JOE] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 72.72%
YoY- 146.03%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 126,151 115,700 119,475 128,891 131,481 109,627 82,845 7.25%
PBT 855 -7,115 930 5,481 3,033 4,159 3,301 -20.14%
Tax -221 -249 -51 -472 -756 -2,045 -419 -10.10%
NP 634 -7,364 879 5,009 2,277 2,114 2,882 -22.28%
-
NP to SH 174 -7,634 813 4,527 1,840 1,928 2,698 -36.64%
-
Tax Rate 25.85% - 5.48% 8.61% 24.93% 49.17% 12.69% -
Total Cost 125,517 123,064 118,596 123,882 129,204 107,513 79,963 7.79%
-
Net Worth 113,099 110,181 121,950 124,882 119,839 76,316 76,510 6.72%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 1,127 -
Div Payout % - - - - - - 41.79% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 113,099 110,181 121,950 124,882 119,839 76,316 76,510 6.72%
NOSH 870,000 787,010 812,999 780,517 799,999 401,666 402,686 13.68%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.50% -6.36% 0.74% 3.89% 1.73% 1.93% 3.48% -
ROE 0.15% -6.93% 0.67% 3.63% 1.54% 2.53% 3.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.50 14.70 14.70 16.51 16.44 27.29 20.57 -5.65%
EPS 0.02 -0.97 0.10 0.58 0.23 0.48 0.67 -44.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 0.13 0.14 0.15 0.16 0.1498 0.19 0.19 -6.12%
Adjusted Per Share Value based on latest NOSH - 794,166
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 41.20 37.79 39.02 42.10 42.95 35.81 27.06 7.25%
EPS 0.06 -2.49 0.27 1.48 0.60 0.63 0.88 -36.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
NAPS 0.3694 0.3599 0.3983 0.4079 0.3914 0.2493 0.2499 6.72%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.08 0.09 0.09 0.09 0.08 0.16 0.14 -
P/RPS 0.55 0.61 0.61 0.55 0.49 0.59 0.68 -3.47%
P/EPS 400.00 -9.28 90.00 15.52 34.78 33.33 20.90 63.47%
EY 0.25 -10.78 1.11 6.44 2.88 3.00 4.79 -38.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
P/NAPS 0.62 0.64 0.60 0.56 0.53 0.84 0.74 -2.90%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 24/02/10 25/02/09 25/04/08 27/02/07 -
Price 0.07 0.09 0.09 0.09 0.08 0.09 0.17 -
P/RPS 0.48 0.61 0.61 0.55 0.49 0.33 0.83 -8.71%
P/EPS 350.00 -9.28 90.00 15.52 34.78 18.75 25.37 54.80%
EY 0.29 -10.78 1.11 6.44 2.88 5.33 3.94 -35.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.65 -
P/NAPS 0.54 0.64 0.60 0.56 0.53 0.47 0.89 -7.98%

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