[JOE] YoY 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- 61.25%
YoY- 6253.33%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 40,428 37,759 36,555 41,287 37,954 43,495 26,494 7.29%
PBT 529 -4,600 820 2,013 440 1,607 949 -9.27%
Tax -36 -662 8 -3 -258 -829 -286 -29.18%
NP 493 -5,262 828 2,010 182 778 663 -4.81%
-
NP to SH 480 -5,356 772 1,906 30 702 606 -3.80%
-
Tax Rate 6.81% - -0.98% 0.15% 58.64% 51.59% 30.14% -
Total Cost 39,935 43,021 35,727 39,277 37,772 42,717 25,831 7.52%
-
Net Worth 103,999 110,270 115,800 127,066 115,970 74,099 76,759 5.18%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 1,131 -
Div Payout % - - - - - - 186.67% -
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 103,999 110,270 115,800 127,066 115,970 74,099 76,759 5.18%
NOSH 800,000 787,647 771,999 794,166 774,166 389,999 403,999 12.04%
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 1.22% -13.94% 2.27% 4.87% 0.48% 1.79% 2.50% -
ROE 0.46% -4.86% 0.67% 1.50% 0.03% 0.95% 0.79% -
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 5.05 4.79 4.74 5.20 4.90 11.15 6.56 -4.26%
EPS 0.06 -0.68 0.10 0.24 0.00 0.18 0.15 -14.15%
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 13.20 12.33 11.94 13.49 12.40 14.21 8.65 7.29%
EPS 0.16 -1.75 0.25 0.62 0.01 0.23 0.20 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
NAPS 0.3397 0.3602 0.3782 0.415 0.3788 0.242 0.2507 5.18%
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 1.58 1.88 1.90 1.73 1.63 1.43 2.13 -4.85%
P/EPS 133.33 -13.24 90.00 37.50 2,064.44 88.89 93.33 6.11%
EY 0.75 -7.56 1.11 2.67 0.05 1.13 1.07 -5.74%
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 1.39 1.88 1.90 1.73 1.63 0.81 2.59 -9.84%
P/EPS 116.67 -13.24 90.00 37.50 2,064.44 50.00 113.33 0.48%
EY 0.86 -7.56 1.11 2.67 0.05 2.00 0.88 -0.38%
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