[JOE] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 164.21%
YoY- 101.76%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 104,314 158,579 140,307 164,428 156,079 150,838 157,367 -6.61%
PBT -13,808 -3,320 -12,035 1,792 -12,822 -936 3,390 -
Tax 20,867 121 321 -1,073 -900 315 -900 -
NP 7,059 -3,199 -11,714 719 -13,722 -621 2,490 18.94%
-
NP to SH 8,963 -5,188 -11,496 251 -14,275 -896 2,538 23.37%
-
Tax Rate - - - 59.88% - - 26.55% -
Total Cost 97,255 161,778 152,021 163,709 169,801 151,459 154,877 -7.45%
-
Net Worth 107,320 106,699 95,272 92,949 0 116,647 113,919 -0.98%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 1,486 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 107,320 106,699 95,272 92,949 0 116,647 113,919 -0.98%
NOSH 980,490 980,490 793,939 715,000 735,000 777,647 711,999 5.47%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.77% -2.02% -8.35% 0.44% -8.79% -0.41% 1.58% -
ROE 8.35% -4.86% -12.07% 0.27% 0.00% -0.77% 2.23% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.69 16.35 17.67 23.00 21.24 19.40 22.10 -11.39%
EPS 0.92 -0.53 -1.45 0.04 -1.94 -0.12 0.36 16.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.11 0.11 0.12 0.13 0.00 0.15 0.16 -6.04%
Adjusted Per Share Value based on latest NOSH - 715,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 34.07 51.80 45.83 53.71 50.98 49.27 51.40 -6.61%
EPS 2.93 -1.69 -3.75 0.08 -4.66 -0.29 0.83 23.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.3505 0.3485 0.3112 0.3036 0.00 0.381 0.3721 -0.99%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.095 0.095 0.12 0.075 0.08 0.07 0.09 -
P/RPS 0.89 0.58 0.68 0.33 0.38 0.36 0.41 13.77%
P/EPS 10.34 -17.76 -8.29 213.65 -4.12 -60.75 25.25 -13.81%
EY 9.67 -5.63 -12.07 0.47 -24.28 -1.65 3.96 16.02%
DY 0.00 0.00 0.00 0.00 0.00 2.73 0.00 -
P/NAPS 0.86 0.86 1.00 0.58 0.00 0.47 0.56 7.40%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 19/11/15 27/11/14 28/11/13 30/11/12 29/11/11 29/11/10 -
Price 0.095 0.10 0.095 0.085 0.08 0.08 0.09 -
P/RPS 0.89 0.61 0.54 0.37 0.38 0.41 0.41 13.77%
P/EPS 10.34 -18.70 -6.56 242.13 -4.12 -69.43 25.25 -13.81%
EY 9.67 -5.35 -15.24 0.41 -24.28 -1.44 3.96 16.02%
DY 0.00 0.00 0.00 0.00 0.00 2.39 0.00 -
P/NAPS 0.86 0.91 0.79 0.65 0.00 0.53 0.56 7.40%

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