[JOE] YoY Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 132.62%
YoY- -88.97%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 24,417 21,522 19,042 27,370 28,380 44,228 71,313 -16.35%
PBT -2,077 -50,225 -32,749 469 2,110 1,058 -1,065 11.77%
Tax 0 0 0 -341 -214 -61 -160 -
NP -2,077 -50,225 -32,749 128 1,896 997 -1,225 9.19%
-
NP to SH -2,326 -50,413 -32,896 182 1,656 784 -1,329 9.77%
-
Tax Rate - - - 72.71% 10.14% 5.77% - -
Total Cost 26,494 71,747 51,791 27,242 26,484 43,230 72,538 -15.44%
-
Net Worth 180,488 183,547 194,990 142,825 107,853 107,853 107,853 8.95%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 180,488 183,547 194,990 142,825 107,853 107,853 107,853 8.95%
NOSH 305,911 3,059,119 3,059,119 1,274,633 980,490 980,490 980,490 -17.63%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -8.51% -233.36% -171.98% 0.47% 6.68% 2.25% -1.72% -
ROE -1.29% -27.47% -16.87% 0.13% 1.54% 0.73% -1.23% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.98 0.70 0.68 2.68 2.89 4.51 7.27 1.56%
EPS -0.76 -1.65 -1.19 0.01 0.17 0.08 -0.13 34.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.06 0.07 0.14 0.11 0.11 0.11 32.28%
Adjusted Per Share Value based on latest NOSH - 1,274,633
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.98 7.04 6.22 8.95 9.28 14.46 23.31 -16.35%
EPS -0.76 -16.48 -10.75 0.06 0.54 0.26 -0.43 9.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.6374 0.4669 0.3526 0.3526 0.3526 8.95%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.18 0.02 0.035 0.12 0.095 0.08 0.09 -
P/RPS 2.26 2.84 5.12 4.47 3.28 1.77 1.24 10.51%
P/EPS -23.67 -1.21 -2.96 670.20 56.25 100.05 -66.38 -15.78%
EY -4.23 -82.40 -33.74 0.15 1.78 1.00 -1.51 18.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.50 0.86 0.86 0.73 0.82 -14.95%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 22/02/23 28/02/22 25/02/21 25/02/20 25/02/19 09/02/18 -
Price 0.23 0.02 0.03 0.075 0.085 0.085 0.085 -
P/RPS 2.88 2.84 4.39 2.80 2.94 1.88 1.17 16.19%
P/EPS -30.24 -1.21 -2.54 418.87 50.33 106.30 -62.69 -11.43%
EY -3.31 -82.40 -39.36 0.24 1.99 0.94 -1.60 12.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.43 0.54 0.77 0.77 0.77 -10.71%

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