[JOE] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -17.75%
YoY- 27.23%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 41,599 38,117 42,479 39,271 48,451 34,895 28,074 6.76%
PBT 201 -1,387 516 1,716 1,325 1,427 1,346 -27.14%
Tax 38 194 -161 -287 -242 -776 177 -22.60%
NP 239 -1,193 355 1,429 1,083 651 1,523 -26.53%
-
NP to SH -13 -1,322 356 1,182 929 613 1,448 -
-
Tax Rate -18.91% - 31.20% 16.72% 18.26% 54.38% -13.15% -
Total Cost 41,360 39,310 42,124 37,842 47,368 34,244 26,551 7.65%
-
Net Worth 95,549 116,647 113,919 118,199 117,363 77,646 76,422 3.78%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 95,549 116,647 113,919 118,199 117,363 77,646 76,422 3.78%
NOSH 735,000 777,647 711,999 787,999 774,166 408,666 402,222 10.55%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.57% -3.13% 0.84% 3.64% 2.24% 1.87% 5.42% -
ROE -0.01% -1.13% 0.31% 1.00% 0.79% 0.79% 1.89% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.66 4.90 5.97 4.98 6.26 8.54 6.98 -3.43%
EPS 0.00 -0.17 0.05 0.15 0.12 0.15 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.15 0.16 0.15 0.1516 0.19 0.19 -6.12%
Adjusted Per Share Value based on latest NOSH - 787,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.60 12.46 13.89 12.84 15.84 11.41 9.18 6.76%
EPS 0.00 -0.43 0.12 0.39 0.30 0.20 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3123 0.3813 0.3724 0.3864 0.3837 0.2538 0.2498 3.78%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.08 0.07 0.09 0.10 0.09 0.19 0.16 -
P/RPS 1.41 1.43 1.51 2.01 1.44 2.23 2.29 -7.75%
P/EPS -4,523.08 -41.18 180.00 66.67 75.00 126.67 44.44 -
EY -0.02 -2.43 0.56 1.50 1.33 0.79 2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.47 0.56 0.67 0.59 1.00 0.84 -4.93%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 29/11/11 29/11/10 24/11/09 21/11/08 28/11/07 29/11/06 -
Price 0.08 0.08 0.09 0.09 0.08 0.16 0.14 -
P/RPS 1.41 1.63 1.51 1.81 1.28 1.87 2.01 -5.73%
P/EPS -4,523.08 -47.06 180.00 60.00 66.67 106.67 38.89 -
EY -0.02 -2.13 0.56 1.67 1.50 0.94 2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.53 0.56 0.60 0.53 0.84 0.74 -2.90%

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