[JOE] YoY Quarter Result on 30-Sep-2008 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 5.21%
YoY- 51.55%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 38,117 42,479 39,271 48,451 34,895 28,074 26,659 6.13%
PBT -1,387 516 1,716 1,325 1,427 1,346 423 -
Tax 194 -161 -287 -242 -776 177 -25 -
NP -1,193 355 1,429 1,083 651 1,523 398 -
-
NP to SH -1,322 356 1,182 929 613 1,448 364 -
-
Tax Rate - 31.20% 16.72% 18.26% 54.38% -13.15% 5.91% -
Total Cost 39,310 42,124 37,842 47,368 34,244 26,551 26,261 6.95%
-
Net Worth 116,647 113,919 118,199 117,363 77,646 76,422 68,755 9.20%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 116,647 113,919 118,199 117,363 77,646 76,422 68,755 9.20%
NOSH 777,647 711,999 787,999 774,166 408,666 402,222 404,444 11.50%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -3.13% 0.84% 3.64% 2.24% 1.87% 5.42% 1.49% -
ROE -1.13% 0.31% 1.00% 0.79% 0.79% 1.89% 0.53% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 4.90 5.97 4.98 6.26 8.54 6.98 6.59 -4.81%
EPS -0.17 0.05 0.15 0.12 0.15 0.36 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.15 0.1516 0.19 0.19 0.17 -2.06%
Adjusted Per Share Value based on latest NOSH - 774,166
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 12.46 13.89 12.84 15.84 11.41 9.18 8.71 6.14%
EPS -0.43 0.12 0.39 0.30 0.20 0.47 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3813 0.3724 0.3864 0.3837 0.2538 0.2498 0.2248 9.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.07 0.09 0.10 0.09 0.19 0.16 0.15 -
P/RPS 1.43 1.51 2.01 1.44 2.23 2.29 2.28 -7.47%
P/EPS -41.18 180.00 66.67 75.00 126.67 44.44 166.67 -
EY -2.43 0.56 1.50 1.33 0.79 2.25 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.67 0.59 1.00 0.84 0.88 -9.92%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 24/11/09 21/11/08 28/11/07 29/11/06 29/11/05 -
Price 0.08 0.09 0.09 0.08 0.16 0.14 0.19 -
P/RPS 1.63 1.51 1.81 1.28 1.87 2.01 2.88 -9.04%
P/EPS -47.06 180.00 60.00 66.67 106.67 38.89 211.11 -
EY -2.13 0.56 1.67 1.50 0.94 2.57 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.60 0.53 0.84 0.74 1.12 -11.71%

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