[JOE] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 179.83%
YoY- 100.61%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 123,380 148,969 150,762 160,490 152,597 155,200 154,159 -3.64%
PBT -22,157 -5,746 -8,931 1,264 -14,410 967 4,590 -
Tax 21,251 255 25 -640 -744 -40 -1,026 -
NP -906 -5,491 -8,906 624 -15,154 927 3,564 -
-
NP to SH 286 -6,741 -8,733 95 -15,584 784 3,362 -33.65%
-
Tax Rate - - - 50.63% - 4.14% 22.35% -
Total Cost 124,286 154,460 159,668 159,866 167,751 154,273 150,595 -3.14%
-
Net Worth 109,685 107,853 96,109 103,999 95,549 119,250 126,799 -2.38%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 1,486 - -
Div Payout % - - - - - 189.63% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 109,685 107,853 96,109 103,999 95,549 119,250 126,799 -2.38%
NOSH 980,490 980,490 800,909 800,000 735,000 795,000 792,500 3.60%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -0.73% -3.69% -5.91% 0.39% -9.93% 0.60% 2.31% -
ROE 0.26% -6.25% -9.09% 0.09% -16.31% 0.66% 2.65% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.37 15.19 18.82 20.06 20.76 19.52 19.45 -7.25%
EPS 0.03 -0.69 -1.09 0.01 -2.12 0.10 0.42 -35.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.19 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 - 800,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 40.30 48.66 49.24 52.42 49.84 50.69 50.35 -3.63%
EPS 0.09 -2.20 -2.85 0.03 -5.09 0.26 1.10 -34.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.3583 0.3523 0.3139 0.3397 0.3121 0.3895 0.4142 -2.38%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.095 0.10 0.12 0.075 0.08 0.09 0.09 -
P/RPS 0.77 0.66 0.64 0.37 0.39 0.46 0.46 8.95%
P/EPS 331.22 -14.55 -11.01 631.58 -3.77 91.26 21.22 58.02%
EY 0.30 -6.88 -9.09 0.16 -26.50 1.10 4.71 -36.77%
DY 0.00 0.00 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 0.86 0.91 1.00 0.58 0.62 0.60 0.56 7.40%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 28/08/15 27/08/14 27/08/13 30/08/12 26/08/11 26/08/10 -
Price 0.095 0.08 0.15 0.075 0.08 0.07 0.08 -
P/RPS 0.77 0.53 0.80 0.37 0.39 0.36 0.41 11.06%
P/EPS 331.22 -11.64 -13.76 631.58 -3.77 70.98 18.86 61.15%
EY 0.30 -8.59 -7.27 0.16 -26.50 1.41 5.30 -38.00%
DY 0.00 0.00 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 0.86 0.73 1.25 0.58 0.62 0.47 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