[JOE] YoY Quarter Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 6,459 5,801 5,130 7,078 8,590 11,639 18,942 -16.41% YoY % 11.34% 13.08% -27.52% -17.60% -26.20% -38.55% - Horiz. % 34.10% 30.63% 27.08% 37.37% 45.35% 61.45% 100.00%
PBT -183 -10,990 -22,878 -271 717 234 -192 -0.80% YoY % 98.33% 51.96% -8,342.07% -137.80% 206.41% 221.88% - Horiz. % 95.31% 5,723.96% 11,915.62% 141.15% -373.44% -121.88% 100.00%
Tax 0 0 0 -106 0 -122 -102 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -19.61% - Horiz. % -0.00% -0.00% -0.00% 103.92% -0.00% 119.61% 100.00%
NP -183 -10,990 -22,878 -377 717 112 -294 -7.59% YoY % 98.33% 51.96% -5,968.44% -152.58% 540.18% 138.10% - Horiz. % 62.24% 3,738.10% 7,781.63% 128.23% -243.88% -38.10% 100.00%
NP to SH -214 -11,071 -22,905 -350 644 94 -318 -6.39% YoY % 98.07% 51.67% -6,444.29% -154.35% 585.11% 129.56% - Horiz. % 67.30% 3,481.45% 7,202.83% 110.06% -202.52% -29.56% 100.00%
Tax Rate - % - % - % - % - % 52.14 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 6,642 16,791 28,008 7,455 7,873 11,527 19,236 -16.23% YoY % -60.44% -40.05% 275.69% -5.31% -31.70% -40.08% - Horiz. % 34.53% 87.29% 145.60% 38.76% 40.93% 59.92% 100.00%
Net Worth 183,547 183,547 211,785 107,853 107,853 107,853 107,853 9.26% YoY % 0.00% -13.33% 96.36% 0.00% 0.00% 0.00% - Horiz. % 170.18% 170.18% 196.36% 100.00% 100.00% 100.00% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 183,547 183,547 211,785 107,853 107,853 107,853 107,853 9.26% YoY % 0.00% -13.33% 96.36% 0.00% 0.00% 0.00% - Horiz. % 170.18% 170.18% 196.36% 100.00% 100.00% 100.00% 100.00%
NOSH 3,059,119 3,059,119 2,647,315 980,490 980,490 980,490 980,490 20.87% YoY % 0.00% 15.56% 170.00% 0.00% 0.00% 0.00% - Horiz. % 312.00% 312.00% 270.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -2.83 % -189.45 % -445.96 % -5.33 % 8.35 % 0.96 % -1.55 % 10.55% YoY % 98.51% 57.52% -8,266.98% -163.83% 769.79% 161.94% - Horiz. % 182.58% 12,222.58% 28,771.61% 343.87% -538.71% -61.94% 100.00%
ROE -0.12 % -6.03 % -10.82 % -0.32 % 0.60 % 0.09 % -0.29 % -13.67% YoY % 98.01% 44.27% -3,281.25% -153.33% 566.67% 131.03% - Horiz. % 41.38% 2,079.31% 3,731.03% 110.34% -206.90% -31.03% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 0.21 0.19 0.19 0.72 0.88 1.19 1.93 -30.89% YoY % 10.53% 0.00% -73.61% -18.18% -26.05% -38.34% - Horiz. % 10.88% 9.84% 9.84% 37.31% 45.60% 61.66% 100.00%
EPS -0.01 -0.36 -0.87 -0.04 0.07 0.01 -0.03 -16.72% YoY % 97.22% 58.62% -2,075.00% -157.14% 600.00% 133.33% - Horiz. % 33.33% 1,200.00% 2,900.00% 133.33% -233.33% -33.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0600 0.0600 0.0800 0.1100 0.1100 0.1100 0.1100 -9.60% YoY % 0.00% -25.00% -27.27% 0.00% 0.00% 0.00% - Horiz. % 54.55% 54.55% 72.73% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 305,911 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.11 1.90 1.68 2.31 2.81 3.80 6.19 -16.41% YoY % 11.05% 13.10% -27.27% -17.79% -26.05% -38.61% - Horiz. % 34.09% 30.69% 27.14% 37.32% 45.40% 61.39% 100.00%
EPS -0.07 -3.62 -7.49 -0.11 0.21 0.03 -0.10 -5.77% YoY % 98.07% 51.67% -6,709.09% -152.38% 600.00% 130.00% - Horiz. % 70.00% 3,620.00% 7,490.00% 110.00% -210.00% -30.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6000 0.6000 0.6923 0.3526 0.3526 0.3526 0.3526 9.26% YoY % 0.00% -13.33% 96.34% 0.00% 0.00% 0.00% - Horiz. % 170.16% 170.16% 196.34% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.0150 0.0150 0.0450 0.1700 0.1100 0.0900 0.1000 -
P/RPS 7.10 7.91 23.22 23.55 12.56 7.58 5.18 5.39% YoY % -10.24% -65.93% -1.40% 87.50% 65.70% 46.33% - Horiz. % 137.07% 152.70% 448.26% 454.63% 242.47% 146.33% 100.00%
P/EPS -214.42 -4.14 -5.20 -476.24 167.47 938.77 -308.33 -5.87% YoY % -5,079.23% 20.38% 98.91% -384.37% -82.16% 404.47% - Horiz. % 69.54% 1.34% 1.69% 154.46% -54.32% -304.47% 100.00%
EY -0.47 -24.13 -19.23 -0.21 0.60 0.11 -0.32 6.61% YoY % 98.05% -25.48% -9,057.14% -135.00% 445.45% 134.38% - Horiz. % 146.88% 7,540.62% 6,009.38% 65.62% -187.50% -34.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.25 0.25 0.56 1.55 1.00 0.82 0.91 -19.36% YoY % 0.00% -55.36% -63.87% 55.00% 21.95% -9.89% - Horiz. % 27.47% 27.47% 61.54% 170.33% 109.89% 90.11% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 29/11/22 26/11/21 17/11/20 22/11/19 26/11/18 22/11/17 -
Price 0.1050 0.0200 0.0350 0.1850 0.1100 0.0850 0.1000 -
P/RPS 49.73 10.55 18.06 25.63 12.56 7.16 5.18 45.76% YoY % 371.37% -41.58% -29.54% 104.06% 75.42% 38.22% - Horiz. % 960.04% 203.67% 348.65% 494.79% 242.47% 138.22% 100.00%
P/EPS -1,500.97 -5.53 -4.05 -518.26 167.47 886.61 -308.33 30.17% YoY % -27,042.31% -36.54% 99.22% -409.46% -81.11% 387.55% - Horiz. % 486.81% 1.79% 1.31% 168.09% -54.32% -287.55% 100.00%
EY -0.07 -18.10 -24.72 -0.19 0.60 0.11 -0.32 -22.37% YoY % 99.61% 26.78% -12,910.53% -131.67% 445.45% 134.38% - Horiz. % 21.88% 5,656.25% 7,725.00% 59.38% -187.50% -34.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.75 0.33 0.44 1.68 1.00 0.77 0.91 11.51% YoY % 430.30% -25.00% -73.81% 68.00% 29.87% -15.38% - Horiz. % 192.31% 36.26% 48.35% 184.62% 109.89% 84.62% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
JOE Holding-Q2 2023.pdf 
