[JOE] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -160.83%
YoY- 96.61%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 21,977 35,917 31,050 39,303 28,619 36,341 33,160 -6.62%
PBT -1,108 -972 -5,557 196 -8,547 756 1,270 -
Tax 21,647 390 73 -350 -53 -105 -838 -
NP 20,539 -582 -5,484 -154 -8,600 651 432 90.22%
-
NP to SH 20,872 -1,114 -5,149 -292 -8,612 608 591 81.03%
-
Tax Rate - - - 178.57% - 13.89% 65.98% -
Total Cost 1,438 36,499 36,534 39,457 37,219 35,690 32,728 -40.56%
-
Net Worth 107,853 88,930 94,011 95,874 101,778 111,499 118,199 -1.51%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 1,486 - -
Div Payout % - - - - - 244.52% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 107,853 88,930 94,011 95,874 101,778 111,499 118,199 -1.51%
NOSH 980,490 808,461 783,428 737,500 782,909 743,333 738,750 4.82%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 93.46% -1.62% -17.66% -0.39% -30.05% 1.79% 1.30% -
ROE 19.35% -1.25% -5.48% -0.30% -8.46% 0.55% 0.50% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.24 4.44 3.96 5.33 3.66 4.89 4.49 -10.93%
EPS 2.13 -0.14 -0.66 -0.04 -1.10 0.08 0.08 72.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.11 0.11 0.12 0.13 0.13 0.15 0.16 -6.04%
Adjusted Per Share Value based on latest NOSH - 737,500
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.18 11.73 10.14 12.84 9.35 11.87 10.83 -6.61%
EPS 6.82 -0.36 -1.68 -0.10 -2.81 0.20 0.19 81.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.3523 0.2905 0.3071 0.3132 0.3324 0.3642 0.3861 -1.51%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.085 0.115 0.11 0.07 0.09 0.09 0.09 -
P/RPS 3.79 2.59 2.78 1.31 2.46 1.84 2.01 11.13%
P/EPS 3.99 -83.46 -16.74 -176.80 -8.18 110.03 112.50 -42.65%
EY 25.04 -1.20 -5.97 -0.57 -12.22 0.91 0.89 74.30%
DY 0.00 0.00 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.77 1.05 0.92 0.54 0.69 0.60 0.56 5.44%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 29/05/14 29/05/13 31/05/12 30/05/11 27/05/10 -
Price 0.095 0.11 0.125 0.085 0.08 0.08 0.08 -
P/RPS 4.24 2.48 3.15 1.59 2.19 1.64 1.78 15.54%
P/EPS 4.46 -79.83 -19.02 -214.68 -7.27 97.81 100.00 -40.42%
EY 22.41 -1.25 -5.26 -0.47 -13.75 1.02 1.00 67.82%
DY 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.86 1.00 1.04 0.65 0.62 0.53 0.50 9.45%

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