[JOE] YoY TTM Result on 31-Mar-2009 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -16.58%
YoY- -18.91%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 148,203 155,816 156,884 168,730 141,097 112,236 99,670 6.82%
PBT -15,659 1,683 6,750 4,109 4,875 4,021 3,176 -
Tax -303 -156 -1,311 -1,030 -1,363 -1,145 -1,293 -21.46%
NP -15,962 1,527 5,439 3,079 3,512 2,876 1,883 -
-
NP to SH -16,244 1,421 5,116 2,586 3,189 2,621 1,751 -
-
Tax Rate - 9.27% 19.42% 25.07% 27.96% 28.48% 40.71% -
Total Cost 164,165 154,289 151,445 165,651 137,585 109,360 97,787 9.00%
-
Net Worth 101,778 111,499 118,199 116,550 117,413 74,100 73,710 5.51%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 1,486 - - - 1,131 796 -
Div Payout % - 104.62% - - - 43.16% 45.48% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 101,778 111,499 118,199 116,550 117,413 74,100 73,710 5.51%
NOSH 782,909 743,333 738,750 776,999 419,333 390,000 409,499 11.39%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -10.77% 0.98% 3.47% 1.82% 2.49% 2.56% 1.89% -
ROE -15.96% 1.27% 4.33% 2.22% 2.72% 3.54% 2.38% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.93 20.96 21.24 21.72 33.65 28.78 24.34 -4.09%
EPS -2.07 0.19 0.69 0.33 0.76 0.67 0.43 -
DPS 0.00 0.20 0.00 0.00 0.00 0.29 0.19 -
NAPS 0.13 0.15 0.16 0.15 0.28 0.19 0.18 -5.27%
Adjusted Per Share Value based on latest NOSH - 776,999
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 48.41 50.89 51.24 55.11 46.09 36.66 32.55 6.83%
EPS -5.31 0.46 1.67 0.84 1.04 0.86 0.57 -
DPS 0.00 0.49 0.00 0.00 0.00 0.37 0.26 -
NAPS 0.3324 0.3642 0.3861 0.3807 0.3835 0.242 0.2408 5.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.09 0.09 0.09 0.09 0.10 0.41 0.15 -
P/RPS 0.48 0.43 0.42 0.41 0.30 1.42 0.62 -4.17%
P/EPS -4.34 47.08 13.00 27.04 13.15 61.01 35.08 -
EY -23.05 2.12 7.69 3.70 7.60 1.64 2.85 -
DY 0.00 2.22 0.00 0.00 0.00 0.71 1.30 -
P/NAPS 0.69 0.60 0.56 0.60 0.36 2.16 0.83 -3.02%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 30/05/11 27/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.08 0.08 0.08 0.10 0.09 0.19 0.14 -
P/RPS 0.42 0.38 0.38 0.46 0.27 0.66 0.58 -5.23%
P/EPS -3.86 41.85 11.55 30.05 11.83 28.27 32.74 -
EY -25.94 2.39 8.66 3.33 8.45 3.54 3.05 -
DY 0.00 2.50 0.00 0.00 0.00 1.53 1.39 -
P/NAPS 0.62 0.53 0.50 0.67 0.32 1.00 0.78 -3.75%

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