[JOE] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 100.0%
YoY- 158.98%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 28,992 23,624 40,510 44,228 47,426 48,296 67,516 -43.05%
PBT 2,228 1,592 4 1,058 1,098 1,256 -1,145 -
Tax -322 -644 -283 -61 -452 -412 -177 48.96%
NP 1,906 948 -279 997 646 844 -1,322 -
-
NP to SH 1,648 720 -591 784 392 412 -1,172 -
-
Tax Rate 14.45% 40.45% 7,075.00% 5.77% 41.17% 32.80% - -
Total Cost 27,086 22,676 40,789 43,230 46,780 47,452 68,838 -46.27%
-
Net Worth 107,853 107,853 107,853 107,853 107,853 107,853 107,853 0.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.57% 4.01% -0.69% 2.25% 1.36% 1.75% -1.96% -
ROE 1.53% 0.67% -0.55% 0.73% 0.36% 0.38% -1.09% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.96 2.41 4.13 4.51 4.84 4.93 6.89 -43.03%
EPS 0.16 0.08 -0.06 0.08 0.04 0.04 -0.12 -
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 9.48 7.72 13.24 14.46 15.50 15.79 22.07 -43.04%
EPS 0.54 0.24 -0.19 0.26 0.13 0.13 -0.38 -
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.11 0.13 0.105 0.08 0.09 0.09 0.09 -
P/RPS 3.72 5.40 2.54 1.77 1.86 1.83 1.31 100.40%
P/EPS 65.45 177.03 -174.20 100.05 225.11 214.18 -75.29 -
EY 1.53 0.56 -0.57 1.00 0.44 0.47 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.18 0.95 0.73 0.82 0.82 0.82 14.13%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 20/08/19 27/05/19 25/02/19 26/11/18 17/08/18 25/05/18 -
Price 0.11 0.12 0.14 0.085 0.085 0.095 0.09 -
P/RPS 3.72 4.98 3.39 1.88 1.76 1.93 1.31 100.40%
P/EPS 65.45 163.42 -232.26 106.30 212.61 226.08 -75.29 -
EY 1.53 0.61 -0.43 0.94 0.47 0.44 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.09 1.27 0.77 0.77 0.86 0.82 14.13%

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