[JOE] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -18.15%
YoY- -17.96%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 61,853 68,532 68,180 61,536 62,101 61,140 59,624 2.47%
PBT 6,994 6,878 7,050 5,328 6,549 6,385 6,472 5.31%
Tax -1,490 -1,778 -1,770 -1,436 -1,794 -1,000 -1,132 20.12%
NP 5,504 5,100 5,280 3,892 4,755 5,385 5,340 2.03%
-
NP to SH 5,504 5,100 5,280 3,892 4,755 5,385 5,340 2.03%
-
Tax Rate 21.30% 25.85% 25.11% 26.95% 27.39% 15.66% 17.49% -
Total Cost 56,349 63,432 62,900 57,644 57,346 55,754 54,284 2.52%
-
Net Worth 68,399 40,024 39,999 64,466 63,586 62,784 61,646 7.18%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 68,399 40,024 39,999 64,466 63,586 62,784 61,646 7.18%
NOSH 39,999 40,024 39,999 40,041 39,991 39,990 40,029 -0.05%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 8.90% 7.44% 7.74% 6.32% 7.66% 8.81% 8.96% -
ROE 8.05% 12.74% 13.20% 6.04% 7.48% 8.58% 8.66% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 154.63 171.23 170.45 153.68 155.29 152.89 148.95 2.52%
EPS 13.76 12.75 13.20 9.72 11.89 13.47 13.34 2.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.00 1.00 1.61 1.59 1.57 1.54 7.23%
Adjusted Per Share Value based on latest NOSH - 40,041
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 20.22 22.40 22.29 20.12 20.30 19.99 19.49 2.48%
EPS 1.80 1.67 1.73 1.27 1.55 1.76 1.75 1.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2236 0.1308 0.1308 0.2107 0.2079 0.2052 0.2015 7.19%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.35 1.14 1.40 1.75 1.60 1.67 1.43 -
P/RPS 0.87 0.67 0.82 1.14 1.03 1.09 0.96 -6.35%
P/EPS 9.81 8.95 10.61 18.00 13.46 12.40 10.72 -5.74%
EY 10.19 11.18 9.43 5.55 7.43 8.06 9.33 6.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.14 1.40 1.09 1.01 1.06 0.93 -10.31%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 28/11/02 29/08/02 29/05/02 27/02/02 29/11/01 -
Price 1.18 1.38 1.45 1.45 1.57 1.61 1.60 -
P/RPS 0.76 0.81 0.85 0.94 1.01 1.05 1.07 -20.40%
P/EPS 8.58 10.83 10.98 14.92 13.20 11.96 11.99 -20.01%
EY 11.66 9.23 9.10 6.70 7.57 8.36 8.34 25.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.38 1.45 0.90 0.99 1.03 1.04 -23.94%

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