[JOE] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -2.9%
YoY- 97.83%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 165,549 148,203 155,816 156,884 168,730 141,097 112,236 6.68%
PBT 1,050 -15,659 1,683 6,750 4,109 4,875 4,021 -20.03%
Tax -571 -303 -156 -1,311 -1,030 -1,363 -1,145 -10.93%
NP 479 -15,962 1,527 5,439 3,079 3,512 2,876 -25.80%
-
NP to SH -119 -16,244 1,421 5,116 2,586 3,189 2,621 -
-
Tax Rate 54.38% - 9.27% 19.42% 25.07% 27.96% 28.48% -
Total Cost 165,070 164,165 154,289 151,445 165,651 137,585 109,360 7.09%
-
Net Worth 95,874 101,778 111,499 118,199 116,550 117,413 74,100 4.38%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - 1,486 - - - 1,131 -
Div Payout % - - 104.62% - - - 43.16% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 95,874 101,778 111,499 118,199 116,550 117,413 74,100 4.38%
NOSH 737,500 782,909 743,333 738,750 776,999 419,333 390,000 11.19%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.29% -10.77% 0.98% 3.47% 1.82% 2.49% 2.56% -
ROE -0.12% -15.96% 1.27% 4.33% 2.22% 2.72% 3.54% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 22.45 18.93 20.96 21.24 21.72 33.65 28.78 -4.05%
EPS -0.02 -2.07 0.19 0.69 0.33 0.76 0.67 -
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.29 -
NAPS 0.13 0.13 0.15 0.16 0.15 0.28 0.19 -6.12%
Adjusted Per Share Value based on latest NOSH - 738,750
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 54.07 48.41 50.89 51.24 55.11 46.09 36.66 6.68%
EPS -0.04 -5.31 0.46 1.67 0.84 1.04 0.86 -
DPS 0.00 0.00 0.49 0.00 0.00 0.00 0.37 -
NAPS 0.3132 0.3324 0.3642 0.3861 0.3807 0.3835 0.242 4.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.07 0.09 0.09 0.09 0.09 0.10 0.41 -
P/RPS 0.31 0.48 0.43 0.42 0.41 0.30 1.42 -22.38%
P/EPS -433.82 -4.34 47.08 13.00 27.04 13.15 61.01 -
EY -0.23 -23.05 2.12 7.69 3.70 7.60 1.64 -
DY 0.00 0.00 2.22 0.00 0.00 0.00 0.71 -
P/NAPS 0.54 0.69 0.60 0.56 0.60 0.36 2.16 -20.61%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 31/05/12 30/05/11 27/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.085 0.08 0.08 0.08 0.10 0.09 0.19 -
P/RPS 0.38 0.42 0.38 0.38 0.46 0.27 0.66 -8.78%
P/EPS -526.79 -3.86 41.85 11.55 30.05 11.83 28.27 -
EY -0.19 -25.94 2.39 8.66 3.33 8.45 3.54 -
DY 0.00 0.00 2.50 0.00 0.00 0.00 1.53 -
P/NAPS 0.65 0.62 0.53 0.50 0.67 0.32 1.00 -6.92%

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