[JOE] YoY Cumulative Quarter Result on 30-Sep-2018 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 90.29%
YoY- 115.61%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 10,064 14,689 14,496 23,713 37,443 52,214 89,044 -30.44%
PBT -16,236 -166 1,114 549 -1,054 9,900 -1,615 46.85%
Tax 0 -178 -161 -226 -203 -638 -269 -
NP -16,236 -344 953 323 -1,257 9,262 -1,884 43.13%
-
NP to SH -16,277 -280 824 196 -1,256 9,006 -2,849 33.66%
-
Tax Rate - - 14.45% 41.17% - 6.44% - -
Total Cost 26,300 15,033 13,543 23,390 38,700 42,952 90,928 -18.66%
-
Net Worth 211,785 107,853 107,853 107,853 107,853 107,853 107,853 11.89%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 211,785 107,853 107,853 107,853 107,853 107,853 107,853 11.89%
NOSH 3,059,119 980,490 980,490 980,490 980,490 980,490 980,490 20.86%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -161.33% -2.34% 6.57% 1.36% -3.36% 17.74% -2.12% -
ROE -7.69% -0.26% 0.76% 0.18% -1.16% 8.35% -2.64% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 0.38 1.50 1.48 2.42 3.82 5.33 9.08 -41.04%
EPS -0.61 -0.03 0.08 0.02 -0.13 0.92 -0.29 13.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.11 0.11 0.11 0.11 0.11 0.11 -5.16%
Adjusted Per Share Value based on latest NOSH - 980,490
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 3.29 4.80 4.74 7.75 12.24 17.07 29.11 -30.44%
EPS -5.32 -0.09 0.27 0.06 -0.41 2.94 -0.93 33.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6923 0.3526 0.3526 0.3526 0.3526 0.3526 0.3526 11.88%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.045 0.17 0.11 0.09 0.10 0.095 0.095 -
P/RPS 11.84 11.35 7.44 3.72 2.62 1.78 1.05 49.69%
P/EPS -7.32 -595.30 130.89 450.23 -78.06 10.34 -32.69 -22.05%
EY -13.66 -0.17 0.76 0.22 -1.28 9.67 -3.06 28.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.55 1.00 0.82 0.91 0.86 0.86 -6.89%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 17/11/20 22/11/19 26/11/18 22/11/17 24/11/16 19/11/15 -
Price 0.035 0.185 0.11 0.085 0.10 0.095 0.10 -
P/RPS 9.21 12.35 7.44 3.51 2.62 1.78 1.10 42.45%
P/EPS -5.69 -647.82 130.89 425.21 -78.06 10.34 -34.42 -25.89%
EY -17.57 -0.15 0.76 0.24 -1.28 9.67 -2.91 34.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.68 1.00 0.77 0.91 0.86 0.91 -11.39%

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