[JOE] YoY TTM Result on 30-Sep-2008 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 9.14%
YoY- 114.68%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 150,838 157,367 157,639 168,490 122,021 105,528 95,582 7.89%
PBT -936 3,390 4,980 4,916 4,224 4,914 2,090 -
Tax 315 -900 -1,002 -644 -2,229 -1,370 -76 -
NP -621 2,490 3,978 4,272 1,995 3,544 2,014 -
-
NP to SH -896 2,538 3,393 3,772 1,757 3,350 1,950 -
-
Tax Rate - 26.55% 20.12% 13.10% 52.77% 27.88% 3.64% -
Total Cost 151,459 154,877 153,661 164,218 120,026 101,984 93,568 8.35%
-
Net Worth 116,647 113,919 118,199 117,363 77,646 76,422 68,755 9.20%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 1,486 - - - 1,131 796 - -
Div Payout % 0.00% - - - 64.38% 23.77% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 116,647 113,919 118,199 117,363 77,646 76,422 68,755 9.20%
NOSH 777,647 711,999 787,999 774,166 408,666 402,222 404,444 11.50%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -0.41% 1.58% 2.52% 2.54% 1.63% 3.36% 2.11% -
ROE -0.77% 2.23% 2.87% 3.21% 2.26% 4.38% 2.84% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 19.40 22.10 20.00 21.76 29.86 26.24 23.63 -3.23%
EPS -0.12 0.36 0.43 0.49 0.43 0.83 0.48 -
DPS 0.19 0.00 0.00 0.00 0.28 0.20 0.00 -
NAPS 0.15 0.16 0.15 0.1516 0.19 0.19 0.17 -2.06%
Adjusted Per Share Value based on latest NOSH - 774,166
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 49.31 51.44 51.53 55.08 39.89 34.50 31.24 7.90%
EPS -0.29 0.83 1.11 1.23 0.57 1.10 0.64 -
DPS 0.49 0.00 0.00 0.00 0.37 0.26 0.00 -
NAPS 0.3813 0.3724 0.3864 0.3837 0.2538 0.2498 0.2248 9.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.07 0.09 0.10 0.09 0.19 0.16 0.15 -
P/RPS 0.36 0.41 0.50 0.41 0.64 0.61 0.63 -8.90%
P/EPS -60.75 25.25 23.22 18.47 44.19 19.21 31.11 -
EY -1.65 3.96 4.31 5.41 2.26 5.21 3.21 -
DY 2.73 0.00 0.00 0.00 1.46 1.25 0.00 -
P/NAPS 0.47 0.56 0.67 0.59 1.00 0.84 0.88 -9.92%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 24/11/09 21/11/08 28/11/07 29/11/06 29/11/05 -
Price 0.08 0.09 0.09 0.08 0.16 0.14 0.19 -
P/RPS 0.41 0.41 0.45 0.37 0.54 0.53 0.80 -10.53%
P/EPS -69.43 25.25 20.90 16.42 37.21 16.81 39.41 -
EY -1.44 3.96 4.78 6.09 2.69 5.95 2.54 -
DY 2.39 0.00 0.00 0.00 1.73 1.43 0.00 -
P/NAPS 0.53 0.56 0.60 0.53 0.84 0.74 1.12 -11.71%

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