[JOE] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -734.12%
YoY- -403.15%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 33,171 53,485 73,530 119,167 107,714 119,856 126,151 -19.95%
PBT 794 -799 10,340 -24,215 -3,996 -2,148 855 -1.22%
Tax -46 -120 -879 -411 -120 -320 -221 -23.00%
NP 748 -919 9,461 -24,626 -4,116 -2,468 634 2.79%
-
NP to SH 588 -997 8,980 -23,764 -4,723 -2,777 174 22.48%
-
Tax Rate 5.79% - 8.50% - - - 25.85% -
Total Cost 32,423 54,404 64,069 143,793 111,830 122,324 125,517 -20.18%
-
Net Worth 107,853 107,853 107,853 78,439 86,588 103,145 113,099 -0.78%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 107,853 107,853 107,853 78,439 86,588 103,145 113,099 -0.78%
NOSH 980,490 980,490 980,490 980,490 787,166 793,428 870,000 2.01%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.25% -1.72% 12.87% -20.67% -3.82% -2.06% 0.50% -
ROE 0.55% -0.92% 8.33% -30.30% -5.45% -2.69% 0.15% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.38 5.45 7.50 12.15 13.68 15.11 14.50 -21.54%
EPS 0.06 -0.10 0.92 -2.42 -0.60 -0.35 0.02 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.08 0.11 0.13 0.13 -2.74%
Adjusted Per Share Value based on latest NOSH - 980,490
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.83 17.47 24.02 38.92 35.18 39.15 41.20 -19.95%
EPS 0.19 -0.33 2.93 -7.76 -1.54 -0.91 0.06 21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3523 0.3523 0.3523 0.2562 0.2828 0.3369 0.3694 -0.78%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.08 0.09 0.09 0.095 0.085 0.08 0.08 -
P/RPS 2.36 1.65 1.20 0.78 0.62 0.53 0.55 27.46%
P/EPS 133.40 -88.51 9.83 -3.92 -14.17 -22.86 400.00 -16.71%
EY 0.75 -1.13 10.18 -25.51 -7.06 -4.38 0.25 20.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.82 0.82 1.19 0.77 0.62 0.62 2.75%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 09/02/18 22/02/17 25/02/16 11/02/15 27/02/14 28/02/13 -
Price 0.085 0.085 0.10 0.09 0.095 0.10 0.07 -
P/RPS 2.51 1.56 1.33 0.74 0.69 0.66 0.48 31.72%
P/EPS 141.74 -83.59 10.92 -3.71 -15.83 -28.57 350.00 -13.97%
EY 0.71 -1.20 9.16 -26.93 -6.32 -3.50 0.29 16.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.91 1.13 0.86 0.77 0.54 6.08%

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