[JOE] YoY Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 50.73%
YoY- 111.22%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 16,142 14,282 20,528 21,285 33,171 53,485 73,530 -22.32%
PBT -37,669 -24,562 352 1,583 794 -799 10,340 -
Tax 0 0 -256 -161 -46 -120 -879 -
NP -37,669 -24,562 96 1,422 748 -919 9,461 -
-
NP to SH -37,810 -24,672 137 1,242 588 -997 8,980 -
-
Tax Rate - - 72.73% 10.17% 5.79% - 8.50% -
Total Cost 53,811 38,844 20,432 19,863 32,423 54,404 64,069 -2.86%
-
Net Worth 183,547 194,990 142,825 107,853 107,853 107,853 107,853 9.26%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 183,547 194,990 142,825 107,853 107,853 107,853 107,853 9.26%
NOSH 3,059,119 3,059,119 1,274,633 980,490 980,490 980,490 980,490 20.87%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -233.36% -171.98% 0.47% 6.68% 2.25% -1.72% 12.87% -
ROE -20.60% -12.65% 0.10% 1.15% 0.55% -0.92% 8.33% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 0.53 0.51 2.01 2.17 3.38 5.45 7.50 -35.68%
EPS -1.24 -0.89 0.01 0.13 0.06 -0.10 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.14 0.11 0.11 0.11 0.11 -9.60%
Adjusted Per Share Value based on latest NOSH - 980,490
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 5.27 4.66 6.70 6.95 10.83 17.47 24.02 -22.32%
EPS -12.35 -8.06 0.04 0.41 0.19 -0.33 2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5995 0.6369 0.4665 0.3523 0.3523 0.3523 0.3523 9.26%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.02 0.035 0.12 0.095 0.08 0.09 0.09 -
P/RPS 3.79 6.83 5.96 4.38 2.36 1.65 1.20 21.11%
P/EPS -1.62 -3.95 893.59 75.00 133.40 -88.51 9.83 -
EY -61.80 -25.31 0.11 1.33 0.75 -1.13 10.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.50 0.86 0.86 0.73 0.82 0.82 -14.06%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 28/02/22 25/02/21 25/02/20 25/02/19 09/02/18 22/02/17 -
Price 0.02 0.03 0.075 0.085 0.085 0.085 0.10 -
P/RPS 3.79 5.85 3.73 3.92 2.51 1.56 1.33 19.05%
P/EPS -1.62 -3.39 558.49 67.10 141.74 -83.59 10.92 -
EY -61.80 -29.52 0.18 1.49 0.71 -1.20 9.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.54 0.77 0.77 0.77 0.91 -15.54%

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