[JOE] YoY TTM Result on 31-Dec-2016 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 233.06%
YoY- 219.98%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 28,624 47,201 73,165 95,507 155,084 138,765 159,160 -24.85%
PBT 793 445 -1,644 9,232 -25,189 -9,553 -1,950 -
Tax -398 -103 -254 20,768 -21 -47 -669 -8.28%
NP 395 342 -1,898 30,000 -25,210 -9,600 -2,619 -
-
NP to SH 62 411 -1,984 29,852 -24,881 -9,872 -3,075 -
-
Tax Rate 50.19% 23.15% - -224.96% - - - -
Total Cost 28,229 46,859 75,063 65,507 180,294 148,365 161,779 -25.23%
-
Net Worth 107,853 107,853 107,853 0 78,553 84,012 102,772 0.80%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 107,853 107,853 107,853 0 78,553 84,012 102,772 0.80%
NOSH 980,490 980,490 980,490 980,490 980,490 763,750 790,555 3.65%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.38% 0.72% -2.59% 31.41% -16.26% -6.92% -1.65% -
ROE 0.06% 0.38% -1.84% 0.00% -31.67% -11.75% -2.99% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2.92 4.81 7.46 9.74 15.79 18.17 20.13 -27.50%
EPS 0.01 0.04 -0.20 3.04 -2.53 -1.29 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.00 0.08 0.11 0.13 -2.74%
Adjusted Per Share Value based on latest NOSH - 980,490
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 9.35 15.42 23.90 31.20 50.65 45.32 51.99 -24.85%
EPS 0.02 0.13 -0.65 9.75 -8.13 -3.22 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3523 0.3523 0.3523 0.00 0.2566 0.2744 0.3357 0.80%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.095 0.08 0.09 0.09 0.095 0.085 0.08 -
P/RPS 3.25 1.66 1.21 0.92 0.60 0.47 0.40 41.76%
P/EPS 1,502.36 190.85 -44.48 2.96 -3.75 -6.58 -20.57 -
EY 0.07 0.52 -2.25 33.83 -26.67 -15.21 -4.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.73 0.82 0.00 1.19 0.77 0.62 5.60%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 25/02/19 09/02/18 22/02/17 25/02/16 11/02/15 27/02/14 -
Price 0.085 0.085 0.085 0.10 0.09 0.095 0.10 -
P/RPS 2.91 1.77 1.14 1.03 0.57 0.52 0.50 34.10%
P/EPS 1,344.22 202.78 -42.01 3.28 -3.55 -7.35 -25.71 -
EY 0.07 0.49 -2.38 30.45 -28.15 -13.61 -3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.77 0.00 1.13 0.86 0.77 0.00%

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