[JOE] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 4.06%
YoY- -2087.76%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 148,969 150,762 160,490 152,597 155,200 154,159 166,819 -1.86%
PBT -5,746 -8,931 1,264 -14,410 967 4,590 4,589 -
Tax 255 25 -640 -744 -40 -1,026 -957 -
NP -5,491 -8,906 624 -15,154 927 3,564 3,632 -
-
NP to SH -6,741 -8,733 95 -15,584 784 3,362 3,140 -
-
Tax Rate - - 50.63% - 4.14% 22.35% 20.85% -
Total Cost 154,460 159,668 159,866 167,751 154,273 150,595 163,187 -0.91%
-
Net Worth 107,853 96,109 103,999 95,549 119,250 126,799 119,749 -1.72%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 1,486 - - -
Div Payout % - - - - 189.63% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 107,853 96,109 103,999 95,549 119,250 126,799 119,749 -1.72%
NOSH 980,490 800,909 800,000 735,000 795,000 792,500 798,333 3.48%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -3.69% -5.91% 0.39% -9.93% 0.60% 2.31% 2.18% -
ROE -6.25% -9.09% 0.09% -16.31% 0.66% 2.65% 2.62% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.19 18.82 20.06 20.76 19.52 19.45 20.90 -5.17%
EPS -0.69 -1.09 0.01 -2.12 0.10 0.42 0.39 -
DPS 0.00 0.00 0.00 0.00 0.19 0.00 0.00 -
NAPS 0.11 0.12 0.13 0.13 0.15 0.16 0.15 -5.03%
Adjusted Per Share Value based on latest NOSH - 735,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 48.70 49.28 52.46 49.88 50.73 50.39 54.53 -1.86%
EPS -2.20 -2.85 0.03 -5.09 0.26 1.10 1.03 -
DPS 0.00 0.00 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.3526 0.3142 0.34 0.3123 0.3898 0.4145 0.3915 -1.72%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.10 0.12 0.075 0.08 0.09 0.09 0.10 -
P/RPS 0.66 0.64 0.37 0.39 0.46 0.46 0.48 5.44%
P/EPS -14.55 -11.01 631.58 -3.77 91.26 21.22 25.42 -
EY -6.88 -9.09 0.16 -26.50 1.10 4.71 3.93 -
DY 0.00 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.91 1.00 0.58 0.62 0.60 0.56 0.67 5.23%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 27/08/14 27/08/13 30/08/12 26/08/11 26/08/10 26/08/09 -
Price 0.08 0.15 0.075 0.08 0.07 0.08 0.10 -
P/RPS 0.53 0.80 0.37 0.39 0.36 0.41 0.48 1.66%
P/EPS -11.64 -13.76 631.58 -3.77 70.98 18.86 25.42 -
EY -8.59 -7.27 0.16 -26.50 1.41 5.30 3.93 -
DY 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 0.73 1.25 0.58 0.62 0.47 0.50 0.67 1.43%

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