[JOE] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 5.37%
YoY- -16.23%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 171,854 175,208 172,664 168,729 175,308 187,054 180,308 -3.14%
PBT 7,308 6,936 7,004 4,106 4,044 5,186 5,084 27.28%
Tax -629 -938 -732 -1,029 -1,008 -996 -1,024 -27.67%
NP 6,678 5,998 6,272 3,077 3,036 4,190 4,060 39.21%
-
NP to SH 6,036 5,242 5,748 2,585 2,453 3,620 3,532 42.80%
-
Tax Rate 8.61% 13.52% 10.45% 25.06% 24.93% 19.21% 20.14% -
Total Cost 165,176 169,210 166,392 165,652 172,272 182,864 176,248 -4.22%
-
Net Worth 124,882 119,136 119,749 118,999 119,839 119,302 120,409 2.45%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 1,586 - - - -
Div Payout % - - - 61.38% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 124,882 119,136 119,749 118,999 119,839 119,302 120,409 2.45%
NOSH 780,517 794,242 798,333 793,333 799,999 786,956 802,727 -1.84%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.89% 3.42% 3.63% 1.82% 1.73% 2.24% 2.25% -
ROE 4.83% 4.40% 4.80% 2.17% 2.05% 3.03% 2.93% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.02 22.06 21.63 21.27 21.91 23.77 22.46 -1.30%
EPS 0.77 0.66 0.72 0.33 0.31 0.46 0.44 45.07%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.15 0.1498 0.1516 0.15 4.38%
Adjusted Per Share Value based on latest NOSH - 776,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 56.18 57.27 56.44 55.16 57.31 61.15 58.94 -3.13%
EPS 1.97 1.71 1.88 0.85 0.80 1.18 1.15 43.02%
DPS 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
NAPS 0.4082 0.3894 0.3915 0.389 0.3917 0.39 0.3936 2.45%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.09 0.10 0.10 0.09 0.08 0.09 0.08 -
P/RPS 0.41 0.45 0.46 0.42 0.37 0.38 0.36 9.03%
P/EPS 11.64 15.15 13.89 27.62 26.09 19.57 18.18 -25.65%
EY 8.59 6.60 7.20 3.62 3.83 5.11 5.50 34.50%
DY 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.67 0.60 0.53 0.59 0.53 3.72%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 26/08/09 29/05/09 25/02/09 21/11/08 28/08/08 -
Price 0.09 0.09 0.10 0.10 0.08 0.08 0.09 -
P/RPS 0.41 0.41 0.46 0.47 0.37 0.34 0.40 1.65%
P/EPS 11.64 13.64 13.89 30.69 26.09 17.39 20.45 -31.24%
EY 8.59 7.33 7.20 3.26 3.83 5.75 4.89 45.43%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.67 0.67 0.53 0.53 0.60 -4.48%

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