[JOE] YoY TTM Result on 31-Mar-2014 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -157.95%
YoY- -6565.55%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 90,539 141,144 143,632 150,907 165,549 148,203 155,816 -8.64%
PBT 8,957 -25,325 -4,968 -7,703 1,050 -15,659 1,683 32.09%
Tax -499 21,236 270 -246 -571 -303 -156 21.36%
NP 8,458 -4,089 -4,698 -7,949 479 -15,962 1,527 32.98%
-
NP to SH 7,969 -2,895 -5,837 -7,932 -119 -16,244 1,421 33.25%
-
Tax Rate 5.57% - - - 54.38% - 9.27% -
Total Cost 82,081 145,233 148,330 158,856 165,070 164,165 154,289 -9.97%
-
Net Worth 107,853 107,853 88,930 94,011 95,874 101,778 111,499 -0.55%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - 1,486 -
Div Payout % - - - - - - 104.62% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 107,853 107,853 88,930 94,011 95,874 101,778 111,499 -0.55%
NOSH 980,490 980,490 808,461 783,428 737,500 782,909 743,333 4.71%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.34% -2.90% -3.27% -5.27% 0.29% -10.77% 0.98% -
ROE 7.39% -2.68% -6.56% -8.44% -0.12% -15.96% 1.27% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 9.23 14.40 17.77 19.26 22.45 18.93 20.96 -12.76%
EPS 0.81 -0.30 -0.72 -1.01 -0.02 -2.07 0.19 27.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.11 0.11 0.11 0.12 0.13 0.13 0.15 -5.03%
Adjusted Per Share Value based on latest NOSH - 783,428
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 29.60 46.14 46.95 49.33 54.12 48.45 50.93 -8.64%
EPS 2.60 -0.95 -1.91 -2.59 -0.04 -5.31 0.46 33.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.49 -
NAPS 0.3526 0.3526 0.2907 0.3073 0.3134 0.3327 0.3645 -0.55%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.115 0.085 0.115 0.11 0.07 0.09 0.09 -
P/RPS 1.25 0.59 0.65 0.57 0.31 0.48 0.43 19.44%
P/EPS 14.15 -28.79 -15.93 -10.86 -433.82 -4.34 47.08 -18.14%
EY 7.07 -3.47 -6.28 -9.20 -0.23 -23.05 2.12 22.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
P/NAPS 1.05 0.77 1.05 0.92 0.54 0.69 0.60 9.76%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 26/05/16 29/05/15 29/05/14 29/05/13 31/05/12 30/05/11 -
Price 0.10 0.095 0.11 0.125 0.085 0.08 0.08 -
P/RPS 1.08 0.66 0.62 0.65 0.38 0.42 0.38 18.99%
P/EPS 12.30 -32.17 -15.24 -12.35 -526.79 -3.86 41.85 -18.44%
EY 8.13 -3.11 -6.56 -8.10 -0.19 -25.94 2.39 22.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.91 0.86 1.00 1.04 0.65 0.62 0.53 9.41%

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