[JOE] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 21.42%
YoY- -9.14%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 152,597 155,200 154,159 166,819 154,934 115,200 104,113 6.57%
PBT -14,410 967 4,590 4,589 5,018 4,143 3,991 -
Tax -744 -40 -1,026 -957 -1,178 -1,276 -1,572 -11.71%
NP -15,154 927 3,564 3,632 3,840 2,867 2,419 -
-
NP to SH -15,584 784 3,362 3,140 3,456 2,592 2,266 -
-
Tax Rate - 4.14% 22.35% 20.85% 23.48% 30.80% 39.39% -
Total Cost 167,751 154,273 150,595 163,187 151,094 112,333 101,694 8.69%
-
Net Worth 95,549 119,250 126,799 119,749 120,409 78,026 76,593 3.75%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 1,486 - - - 1,131 796 -
Div Payout % - 189.63% - - - 43.64% 35.14% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 95,549 119,250 126,799 119,749 120,409 78,026 76,593 3.75%
NOSH 735,000 795,000 792,500 798,333 802,727 410,666 403,125 10.51%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -9.93% 0.60% 2.31% 2.18% 2.48% 2.49% 2.32% -
ROE -16.31% 0.66% 2.65% 2.62% 2.87% 3.32% 2.96% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 20.76 19.52 19.45 20.90 19.30 28.05 25.83 -3.57%
EPS -2.12 0.10 0.42 0.39 0.43 0.63 0.56 -
DPS 0.00 0.19 0.00 0.00 0.00 0.28 0.20 -
NAPS 0.13 0.15 0.16 0.15 0.15 0.19 0.19 -6.12%
Adjusted Per Share Value based on latest NOSH - 798,333
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 49.88 50.73 50.39 54.53 50.65 37.66 34.03 6.57%
EPS -5.09 0.26 1.10 1.03 1.13 0.85 0.74 -
DPS 0.00 0.49 0.00 0.00 0.00 0.37 0.26 -
NAPS 0.3123 0.3898 0.4145 0.3915 0.3936 0.2551 0.2504 3.74%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.08 0.09 0.09 0.10 0.08 0.20 0.17 -
P/RPS 0.39 0.46 0.46 0.48 0.41 0.71 0.66 -8.38%
P/EPS -3.77 91.26 21.22 25.42 18.58 31.69 30.24 -
EY -26.50 1.10 4.71 3.93 5.38 3.16 3.31 -
DY 0.00 2.08 0.00 0.00 0.00 1.38 1.18 -
P/NAPS 0.62 0.60 0.56 0.67 0.53 1.05 0.89 -5.84%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 26/08/10 26/08/09 28/08/08 30/08/07 29/08/06 -
Price 0.08 0.07 0.08 0.10 0.09 0.19 0.13 -
P/RPS 0.39 0.36 0.41 0.48 0.47 0.68 0.50 -4.05%
P/EPS -3.77 70.98 18.86 25.42 20.90 30.10 23.13 -
EY -26.50 1.41 5.30 3.93 4.78 3.32 4.32 -
DY 0.00 2.67 0.00 0.00 0.00 1.45 1.54 -
P/NAPS 0.62 0.47 0.50 0.67 0.60 1.00 0.68 -1.52%

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