[JOE] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 222.56%
YoY- 416.11%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 74,000 90,539 98,040 104,428 106,352 138,358 158,889 -39.94%
PBT -3,456 8,960 13,786 19,800 6,000 -25,322 -32,286 -77.48%
Tax -404 -500 -1,172 -1,276 -84 21,236 -548 -18.40%
NP -3,860 8,460 12,614 18,524 5,916 -4,086 -32,834 -76.03%
-
NP to SH -3,760 7,971 11,973 18,012 5,584 -2,883 -31,685 -75.88%
-
Tax Rate - 5.58% 8.50% 6.44% 1.40% - - -
Total Cost 77,860 82,079 85,425 85,904 100,436 142,444 191,723 -45.19%
-
Net Worth 107,853 107,853 107,853 107,853 107,853 107,853 78,439 23.67%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 107,853 107,853 107,853 107,853 107,853 107,853 78,439 23.67%
NOSH 980,490 980,490 980,490 980,490 980,490 980,490 980,490 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -5.22% 9.34% 12.87% 17.74% 5.56% -2.95% -20.67% -
ROE -3.49% 7.39% 11.10% 16.70% 5.18% -2.67% -40.39% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.55 9.23 10.00 10.65 10.85 14.11 16.21 -39.94%
EPS -0.40 0.81 1.23 1.84 0.56 -0.29 -3.23 -75.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.11 0.08 23.67%
Adjusted Per Share Value based on latest NOSH - 980,490
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.19 29.60 32.05 34.14 34.77 45.23 51.94 -39.94%
EPS -1.23 2.61 3.91 5.89 1.83 -0.94 -10.36 -75.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3526 0.3526 0.3526 0.3526 0.3526 0.2564 23.68%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.095 0.115 0.09 0.095 0.095 0.085 0.095 -
P/RPS 1.26 1.25 0.90 0.89 0.88 0.60 0.59 65.91%
P/EPS -24.77 14.15 7.37 5.17 16.68 -28.91 -2.94 314.58%
EY -4.04 7.07 13.57 19.34 5.99 -3.46 -34.02 -75.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.05 0.82 0.86 0.86 0.77 1.19 -19.48%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 26/05/17 22/02/17 24/11/16 24/08/16 26/05/16 25/02/16 -
Price 0.10 0.10 0.10 0.095 0.095 0.095 0.09 -
P/RPS 1.32 1.08 1.00 0.89 0.88 0.67 0.56 77.20%
P/EPS -26.08 12.30 8.19 5.17 16.68 -32.31 -2.79 344.35%
EY -3.83 8.13 12.21 19.34 5.99 -3.10 -35.91 -77.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.91 0.86 0.86 0.86 1.13 -13.45%

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