[JOE] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -60.18%
YoY- -35.64%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 97,287 100,852 100,988 95,332 87,380 86,574 84,576 9.79%
PBT 3,177 1,532 1,232 764 2,580 2,684 2,206 27.55%
Tax -1,389 -157 -112 -124 -1,274 -2,476 -2,504 -32.51%
NP 1,788 1,374 1,120 640 1,306 208 -298 -
-
NP to SH 1,655 1,242 992 520 1,306 208 -298 -
-
Tax Rate 43.72% 10.25% 9.09% 16.23% 49.38% 92.25% 113.51% -
Total Cost 95,499 99,477 99,868 94,692 86,074 86,366 84,874 8.18%
-
Net Worth 75,654 72,939 70,125 73,666 71,509 66,300 68,205 7.16%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 1,114 1,080 - - - - - -
Div Payout % 67.37% 86.96% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 75,654 72,939 70,125 73,666 71,509 66,300 68,205 7.16%
NOSH 398,181 405,217 412,500 433,333 397,272 390,000 40,000 363.39%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.84% 1.36% 1.11% 0.67% 1.49% 0.24% -0.35% -
ROE 2.19% 1.70% 1.41% 0.71% 1.83% 0.31% -0.44% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 24.43 24.89 24.48 22.00 21.99 22.20 212.04 -76.35%
EPS 0.41 0.31 0.24 0.12 0.33 0.05 -0.08 -
DPS 0.28 0.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.17 0.17 0.18 0.17 1.71 -76.91%
Adjusted Per Share Value based on latest NOSH - 433,333
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 31.80 32.97 33.01 31.16 28.56 28.30 27.65 9.78%
EPS 0.54 0.41 0.32 0.17 0.43 0.07 -0.10 -
DPS 0.36 0.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2473 0.2384 0.2292 0.2408 0.2338 0.2167 0.223 7.14%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.15 0.19 0.15 0.15 0.16 0.19 1.56 -
P/RPS 0.61 0.76 0.61 0.68 0.73 0.86 0.74 -12.09%
P/EPS 36.09 61.96 62.37 125.00 48.67 356.25 -208.80 -
EY 2.77 1.61 1.60 0.80 2.05 0.28 -0.48 -
DY 1.87 1.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.06 0.88 0.88 0.89 1.12 0.91 -9.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 24/02/06 29/11/05 22/08/05 31/05/05 28/02/05 26/11/04 -
Price 0.14 0.16 0.19 0.18 0.16 0.17 1.99 -
P/RPS 0.57 0.64 0.78 0.82 0.73 0.77 0.94 -28.38%
P/EPS 33.68 52.17 79.01 150.00 48.67 318.75 -266.36 -
EY 2.97 1.92 1.27 0.67 2.05 0.31 -0.38 -
DY 2.00 1.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.89 1.12 1.06 0.89 1.00 1.16 -25.91%

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