[JOE] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 98.59%
YoY- 99.27%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 141,144 143,632 150,907 165,549 148,203 155,816 156,884 -1.74%
PBT -25,325 -4,968 -7,703 1,050 -15,659 1,683 6,750 -
Tax 21,236 270 -246 -571 -303 -156 -1,311 -
NP -4,089 -4,698 -7,949 479 -15,962 1,527 5,439 -
-
NP to SH -2,895 -5,837 -7,932 -119 -16,244 1,421 5,116 -
-
Tax Rate - - - 54.38% - 9.27% 19.42% -
Total Cost 145,233 148,330 158,856 165,070 164,165 154,289 151,445 -0.69%
-
Net Worth 107,853 88,930 94,011 95,874 101,778 111,499 118,199 -1.51%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 1,486 - -
Div Payout % - - - - - 104.62% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 107,853 88,930 94,011 95,874 101,778 111,499 118,199 -1.51%
NOSH 980,490 808,461 783,428 737,500 782,909 743,333 738,750 4.82%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -2.90% -3.27% -5.27% 0.29% -10.77% 0.98% 3.47% -
ROE -2.68% -6.56% -8.44% -0.12% -15.96% 1.27% 4.33% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.40 17.77 19.26 22.45 18.93 20.96 21.24 -6.26%
EPS -0.30 -0.72 -1.01 -0.02 -2.07 0.19 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.11 0.11 0.12 0.13 0.13 0.15 0.16 -6.04%
Adjusted Per Share Value based on latest NOSH - 737,500
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 46.10 46.91 49.29 54.07 48.41 50.89 51.24 -1.74%
EPS -0.95 -1.91 -2.59 -0.04 -5.31 0.46 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.3523 0.2905 0.3071 0.3132 0.3324 0.3642 0.3861 -1.51%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.085 0.115 0.11 0.07 0.09 0.09 0.09 -
P/RPS 0.59 0.65 0.57 0.31 0.48 0.43 0.42 5.82%
P/EPS -28.79 -15.93 -10.86 -433.82 -4.34 47.08 13.00 -
EY -3.47 -6.28 -9.20 -0.23 -23.05 2.12 7.69 -
DY 0.00 0.00 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.77 1.05 0.92 0.54 0.69 0.60 0.56 5.44%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 29/05/14 29/05/13 31/05/12 30/05/11 27/05/10 -
Price 0.095 0.11 0.125 0.085 0.08 0.08 0.08 -
P/RPS 0.66 0.62 0.65 0.38 0.42 0.38 0.38 9.62%
P/EPS -32.17 -15.24 -12.35 -526.79 -3.86 41.85 11.55 -
EY -3.11 -6.56 -8.10 -0.19 -25.94 2.39 8.66 -
DY 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.86 1.00 1.04 0.65 0.62 0.53 0.50 9.45%

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