[JOE] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 3792.31%
YoY- 108.96%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 30,123 33,618 35,160 40,428 37,759 36,555 41,287 -5.11%
PBT -22,600 -731 -3,213 529 -4,600 820 2,013 -
Tax -142 0 368 -36 -662 8 -3 90.13%
NP -22,742 -731 -2,845 493 -5,262 828 2,010 -
-
NP to SH -20,915 -1,222 -2,846 480 -5,356 772 1,906 -
-
Tax Rate - - - 6.81% - -0.98% 0.15% -
Total Cost 52,865 34,349 38,005 39,935 43,021 35,727 39,277 5.07%
-
Net Worth 78,439 84,012 102,772 103,999 110,270 115,800 127,066 -7.72%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 78,439 84,012 102,772 103,999 110,270 115,800 127,066 -7.72%
NOSH 980,490 763,750 790,555 800,000 787,647 771,999 794,166 3.57%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -75.50% -2.17% -8.09% 1.22% -13.94% 2.27% 4.87% -
ROE -26.66% -1.45% -2.77% 0.46% -4.86% 0.67% 1.50% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.07 4.40 4.45 5.05 4.79 4.74 5.20 -8.40%
EPS -2.13 -0.16 -0.36 0.06 -0.68 0.10 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.11 0.13 0.13 0.14 0.15 0.16 -10.90%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 9.85 10.99 11.49 13.22 12.34 11.95 13.50 -5.11%
EPS -6.84 -0.40 -0.93 0.16 -1.75 0.25 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2564 0.2746 0.336 0.34 0.3605 0.3785 0.4154 -7.72%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.095 0.085 0.08 0.08 0.09 0.09 0.09 -
P/RPS 3.09 1.93 1.80 1.58 1.88 1.90 1.73 10.14%
P/EPS -4.45 -53.13 -22.22 133.33 -13.24 90.00 37.50 -
EY -22.45 -1.88 -4.50 0.75 -7.56 1.11 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.77 0.62 0.62 0.64 0.60 0.56 13.37%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 11/02/15 27/02/14 28/02/13 28/02/12 28/02/11 24/02/10 -
Price 0.09 0.095 0.10 0.07 0.09 0.09 0.09 -
P/RPS 2.93 2.16 2.25 1.39 1.88 1.90 1.73 9.17%
P/EPS -4.22 -59.38 -27.78 116.67 -13.24 90.00 37.50 -
EY -23.70 -1.68 -3.60 0.86 -7.56 1.11 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.86 0.77 0.54 0.64 0.60 0.56 12.40%

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