[JOE] YoY Quarter Result on 31-Dec-2010 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 116.85%
YoY- -59.5%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 35,160 40,428 37,759 36,555 41,287 37,954 43,495 -3.48%
PBT -3,213 529 -4,600 820 2,013 440 1,607 -
Tax 368 -36 -662 8 -3 -258 -829 -
NP -2,845 493 -5,262 828 2,010 182 778 -
-
NP to SH -2,846 480 -5,356 772 1,906 30 702 -
-
Tax Rate - 6.81% - -0.98% 0.15% 58.64% 51.59% -
Total Cost 38,005 39,935 43,021 35,727 39,277 37,772 42,717 -1.92%
-
Net Worth 102,772 103,999 110,270 115,800 127,066 115,970 74,099 5.59%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 102,772 103,999 110,270 115,800 127,066 115,970 74,099 5.59%
NOSH 790,555 800,000 787,647 771,999 794,166 774,166 389,999 12.48%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -8.09% 1.22% -13.94% 2.27% 4.87% 0.48% 1.79% -
ROE -2.77% 0.46% -4.86% 0.67% 1.50% 0.03% 0.95% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.45 5.05 4.79 4.74 5.20 4.90 11.15 -14.18%
EPS -0.36 0.06 -0.68 0.10 0.24 0.00 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.14 0.15 0.16 0.1498 0.19 -6.12%
Adjusted Per Share Value based on latest NOSH - 771,999
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 11.49 13.22 12.34 11.95 13.50 12.41 14.22 -3.48%
EPS -0.93 0.16 -1.75 0.25 0.62 0.01 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.336 0.34 0.3605 0.3785 0.4154 0.3791 0.2422 5.60%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.08 0.08 0.09 0.09 0.09 0.08 0.16 -
P/RPS 1.80 1.58 1.88 1.90 1.73 1.63 1.43 3.90%
P/EPS -22.22 133.33 -13.24 90.00 37.50 2,064.44 88.89 -
EY -4.50 0.75 -7.56 1.11 2.67 0.05 1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.64 0.60 0.56 0.53 0.84 -4.93%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 28/02/12 28/02/11 24/02/10 25/02/09 25/04/08 -
Price 0.10 0.07 0.09 0.09 0.09 0.08 0.09 -
P/RPS 2.25 1.39 1.88 1.90 1.73 1.63 0.81 18.54%
P/EPS -27.78 116.67 -13.24 90.00 37.50 2,064.44 50.00 -
EY -3.60 0.86 -7.56 1.11 2.67 0.05 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.54 0.64 0.60 0.56 0.53 0.47 8.56%

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