[JOE] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -17.82%
YoY- 67.3%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 152,042 152,635 160,972 162,949 139,022 106,878 98,085 7.57%
PBT -6,356 2,197 6,553 3,749 4,882 5,328 1,716 -
Tax -355 -889 -747 -73 -2,772 -1,594 466 -
NP -6,711 1,308 5,806 3,676 2,110 3,734 2,182 -
-
NP to SH -7,024 1,404 5,269 3,100 1,853 3,518 2,083 -
-
Tax Rate - 40.46% 11.40% 1.95% 56.78% 29.92% -27.16% -
Total Cost 158,753 151,327 155,166 159,273 136,912 103,144 95,903 8.75%
-
Net Worth 110,270 115,800 127,066 0 74,099 76,759 71,672 7.44%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,486 - - - - - 796 10.95%
Div Payout % 0.00% - - - - - 38.23% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 110,270 115,800 127,066 0 74,099 76,759 71,672 7.44%
NOSH 787,647 771,999 794,166 774,166 389,999 403,999 398,181 12.03%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -4.41% 0.86% 3.61% 2.26% 1.52% 3.49% 2.22% -
ROE -6.37% 1.21% 4.15% 0.00% 2.50% 4.58% 2.91% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 19.30 19.77 20.27 21.05 35.65 26.45 24.63 -3.98%
EPS -0.89 0.18 0.66 0.40 0.48 0.87 0.52 -
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.20 -0.85%
NAPS 0.14 0.15 0.16 0.00 0.19 0.19 0.18 -4.10%
Adjusted Per Share Value based on latest NOSH - 774,166
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 49.70 49.90 52.62 53.27 45.45 34.94 32.06 7.57%
EPS -2.30 0.46 1.72 1.01 0.61 1.15 0.68 -
DPS 0.49 0.00 0.00 0.00 0.00 0.00 0.26 11.13%
NAPS 0.3605 0.3785 0.4154 0.00 0.2422 0.2509 0.2343 7.44%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.09 0.09 0.09 0.08 0.16 0.14 0.19 -
P/RPS 0.47 0.46 0.44 0.38 0.45 0.53 0.77 -7.89%
P/EPS -10.09 49.49 13.57 19.98 33.68 16.08 36.32 -
EY -9.91 2.02 7.37 5.01 2.97 6.22 2.75 -
DY 2.10 0.00 0.00 0.00 0.00 0.00 1.05 12.24%
P/NAPS 0.64 0.60 0.56 0.00 0.84 0.74 1.06 -8.06%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 28/02/11 24/02/10 25/02/09 25/04/08 27/02/07 24/02/06 -
Price 0.09 0.09 0.09 0.08 0.09 0.17 0.16 -
P/RPS 0.47 0.46 0.44 0.38 0.25 0.64 0.65 -5.25%
P/EPS -10.09 49.49 13.57 19.98 18.94 19.52 30.59 -
EY -9.91 2.02 7.37 5.01 5.28 5.12 3.27 -
DY 2.10 0.00 0.00 0.00 0.00 0.00 1.25 9.02%
P/NAPS 0.64 0.60 0.56 0.00 0.47 0.89 0.89 -5.34%

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