[JOE] QoQ Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 90.9%
YoY- 50.61%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 98,040 104,428 106,352 138,358 158,889 178,088 177,408 -32.53%
PBT 13,786 19,800 6,000 -25,322 -32,286 -3,230 -6,672 -
Tax -1,172 -1,276 -84 21,236 -548 -538 -144 302.05%
NP 12,614 18,524 5,916 -4,086 -32,834 -3,768 -6,816 -
-
NP to SH 11,973 18,012 5,584 -2,883 -31,685 -5,698 -7,140 -
-
Tax Rate 8.50% 6.44% 1.40% - - - - -
Total Cost 85,425 85,904 100,436 142,444 191,723 181,856 184,224 -39.95%
-
Net Worth 107,853 107,853 107,853 107,853 78,439 107,853 107,853 0.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 107,853 107,853 107,853 107,853 78,439 107,853 107,853 0.00%
NOSH 980,490 980,490 980,490 980,490 980,490 980,490 980,490 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.87% 17.74% 5.56% -2.95% -20.67% -2.12% -3.84% -
ROE 11.10% 16.70% 5.18% -2.67% -40.39% -5.28% -6.62% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.00 10.65 10.85 14.11 16.21 18.16 18.09 -32.52%
EPS 1.23 1.84 0.56 -0.29 -3.23 -0.58 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.08 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 980,490
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 32.05 34.14 34.77 45.23 51.94 58.22 57.99 -32.53%
EPS 3.91 5.89 1.83 -0.94 -10.36 -1.86 -2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3526 0.3526 0.3526 0.2564 0.3526 0.3526 0.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.09 0.095 0.095 0.085 0.095 0.095 0.10 -
P/RPS 0.90 0.89 0.88 0.60 0.59 0.52 0.55 38.65%
P/EPS 7.37 5.17 16.68 -28.91 -2.94 -16.35 -13.73 -
EY 13.57 19.34 5.99 -3.46 -34.02 -6.12 -7.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.86 0.77 1.19 0.86 0.91 -6.67%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 24/11/16 24/08/16 26/05/16 25/02/16 19/11/15 28/08/15 -
Price 0.10 0.095 0.095 0.095 0.09 0.10 0.08 -
P/RPS 1.00 0.89 0.88 0.67 0.56 0.55 0.44 72.43%
P/EPS 8.19 5.17 16.68 -32.31 -2.79 -17.21 -10.99 -
EY 12.21 19.34 5.99 -3.10 -35.91 -5.81 -9.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.86 0.86 0.86 1.13 0.91 0.73 15.75%

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