[JOE] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -1325.1%
YoY- 63.56%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 95,507 155,084 138,765 159,160 158,748 152,042 152,635 -7.51%
PBT 9,232 -25,189 -9,553 -1,950 -7,693 -6,356 2,197 27.00%
Tax 20,768 -21 -47 -669 -274 -355 -889 -
NP 30,000 -25,210 -9,600 -2,619 -7,967 -6,711 1,308 68.47%
-
NP to SH 29,852 -24,881 -9,872 -3,075 -8,439 -7,024 1,404 66.36%
-
Tax Rate -224.96% - - - - - 40.46% -
Total Cost 65,507 180,294 148,365 161,779 166,715 158,753 151,327 -13.01%
-
Net Worth 0 78,553 84,012 102,772 0 110,270 115,800 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 1,486 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 0 78,553 84,012 102,772 0 110,270 115,800 -
NOSH 980,490 980,490 763,750 790,555 800,000 787,647 771,999 4.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 31.41% -16.26% -6.92% -1.65% -5.02% -4.41% 0.86% -
ROE 0.00% -31.67% -11.75% -2.99% 0.00% -6.37% 1.21% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.74 15.79 18.17 20.13 19.84 19.30 19.77 -11.11%
EPS 3.04 -2.53 -1.29 -0.39 -1.05 -0.89 0.18 60.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.00 0.08 0.11 0.13 0.00 0.14 0.15 -
Adjusted Per Share Value based on latest NOSH - 790,555
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.20 50.65 45.32 51.99 51.85 49.66 49.85 -7.50%
EPS 9.75 -8.13 -3.22 -1.00 -2.76 -2.29 0.46 66.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.00 0.2566 0.2744 0.3357 0.00 0.3602 0.3782 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.09 0.095 0.085 0.08 0.08 0.09 0.09 -
P/RPS 0.92 0.60 0.47 0.40 0.40 0.47 0.46 12.23%
P/EPS 2.96 -3.75 -6.58 -20.57 -7.58 -10.09 49.49 -37.43%
EY 33.83 -26.67 -15.21 -4.86 -13.19 -9.91 2.02 59.88%
DY 0.00 0.00 0.00 0.00 0.00 2.10 0.00 -
P/NAPS 0.00 1.19 0.77 0.62 0.00 0.64 0.60 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 25/02/16 11/02/15 27/02/14 28/02/13 28/02/12 28/02/11 -
Price 0.10 0.09 0.095 0.10 0.07 0.09 0.09 -
P/RPS 1.03 0.57 0.52 0.50 0.35 0.47 0.46 14.36%
P/EPS 3.28 -3.55 -7.35 -25.71 -6.64 -10.09 49.49 -36.35%
EY 30.45 -28.15 -13.61 -3.89 -15.07 -9.91 2.02 57.10%
DY 0.00 0.00 0.00 0.00 0.00 2.10 0.00 -
P/NAPS 0.00 1.13 0.86 0.77 0.00 0.64 0.60 -

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