[JOE] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 55.29%
YoY- 69.97%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 158,748 152,042 152,635 160,972 162,949 139,022 106,878 6.80%
PBT -7,693 -6,356 2,197 6,553 3,749 4,882 5,328 -
Tax -274 -355 -889 -747 -73 -2,772 -1,594 -25.41%
NP -7,967 -6,711 1,308 5,806 3,676 2,110 3,734 -
-
NP to SH -8,439 -7,024 1,404 5,269 3,100 1,853 3,518 -
-
Tax Rate - - 40.46% 11.40% 1.95% 56.78% 29.92% -
Total Cost 166,715 158,753 151,327 155,166 159,273 136,912 103,144 8.32%
-
Net Worth 0 110,270 115,800 127,066 0 74,099 76,759 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 1,486 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 0 110,270 115,800 127,066 0 74,099 76,759 -
NOSH 800,000 787,647 771,999 794,166 774,166 389,999 403,999 12.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -5.02% -4.41% 0.86% 3.61% 2.26% 1.52% 3.49% -
ROE 0.00% -6.37% 1.21% 4.15% 0.00% 2.50% 4.58% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.84 19.30 19.77 20.27 21.05 35.65 26.45 -4.67%
EPS -1.05 -0.89 0.18 0.66 0.40 0.48 0.87 -
DPS 0.00 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.14 0.15 0.16 0.00 0.19 0.19 -
Adjusted Per Share Value based on latest NOSH - 794,166
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.85 49.66 49.85 52.58 53.22 45.41 34.91 6.80%
EPS -2.76 -2.29 0.46 1.72 1.01 0.61 1.15 -
DPS 0.00 0.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3602 0.3782 0.415 0.00 0.242 0.2507 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.08 0.09 0.09 0.09 0.08 0.16 0.14 -
P/RPS 0.40 0.47 0.46 0.44 0.38 0.45 0.53 -4.57%
P/EPS -7.58 -10.09 49.49 13.57 19.98 33.68 16.08 -
EY -13.19 -9.91 2.02 7.37 5.01 2.97 6.22 -
DY 0.00 2.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.64 0.60 0.56 0.00 0.84 0.74 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 24/02/10 25/02/09 25/04/08 27/02/07 -
Price 0.07 0.09 0.09 0.09 0.08 0.09 0.17 -
P/RPS 0.35 0.47 0.46 0.44 0.38 0.25 0.64 -9.56%
P/EPS -6.64 -10.09 49.49 13.57 19.98 18.94 19.52 -
EY -15.07 -9.91 2.02 7.37 5.01 5.28 5.12 -
DY 0.00 2.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.64 0.60 0.56 0.00 0.47 0.89 -

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