[JOE] QoQ Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 33.19%
YoY- -113.95%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 48,296 67,516 71,313 74,886 74,000 90,539 98,040 -37.70%
PBT 1,256 -1,145 -1,065 -2,108 -3,456 8,960 13,786 -79.84%
Tax -412 -177 -160 -406 -404 -500 -1,172 -50.28%
NP 844 -1,322 -1,225 -2,514 -3,860 8,460 12,614 -83.60%
-
NP to SH 412 -1,172 -1,329 -2,512 -3,760 7,971 11,973 -89.48%
-
Tax Rate 32.80% - - - - 5.58% 8.50% -
Total Cost 47,452 68,838 72,538 77,400 77,860 82,079 85,425 -32.49%
-
Net Worth 107,853 107,853 107,853 107,853 107,853 107,853 107,853 0.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 107,853 107,853 107,853 107,853 107,853 107,853 107,853 0.00%
NOSH 980,490 980,490 980,490 980,490 980,490 980,490 980,490 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.75% -1.96% -1.72% -3.36% -5.22% 9.34% 12.87% -
ROE 0.38% -1.09% -1.23% -2.33% -3.49% 7.39% 11.10% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.93 6.89 7.27 7.64 7.55 9.23 10.00 -37.67%
EPS 0.04 -0.12 -0.13 -0.26 -0.40 0.81 1.23 -89.87%
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 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 980,490
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 15.79 22.07 23.31 24.48 24.19 29.60 32.05 -37.70%
EPS 0.13 -0.38 -0.43 -0.82 -1.23 2.61 3.91 -89.72%
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 0.3526 0.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.09 0.09 0.09 0.10 0.095 0.115 0.09 -
P/RPS 1.83 1.31 1.24 1.31 1.26 1.25 0.90 60.70%
P/EPS 214.18 -75.29 -66.38 -39.03 -24.77 14.15 7.37 851.08%
EY 0.47 -1.33 -1.51 -2.56 -4.04 7.07 13.57 -89.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.82 0.91 0.86 1.05 0.82 0.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 17/08/18 25/05/18 09/02/18 22/11/17 23/08/17 26/05/17 22/02/17 -
Price 0.095 0.09 0.085 0.10 0.10 0.10 0.10 -
P/RPS 1.93 1.31 1.17 1.31 1.32 1.08 1.00 55.20%
P/EPS 226.08 -75.29 -62.69 -39.03 -26.08 12.30 8.19 818.94%
EY 0.44 -1.33 -1.60 -2.56 -3.83 8.13 12.21 -89.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 0.77 0.91 0.91 0.91 0.91 -3.70%

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