[JOE] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 28.23%
YoY- -18.79%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 79,108 67,758 71,642 70,160 66,736 61,853 68,532 10.04%
PBT 3,436 3,916 4,565 5,032 4,476 6,994 6,878 -37.06%
Tax -2,628 -1,716 -1,380 -744 -1,132 -1,490 -1,778 29.78%
NP 808 2,200 3,185 4,288 3,344 5,504 5,100 -70.75%
-
NP to SH 808 2,200 3,185 4,288 3,344 5,504 5,100 -70.75%
-
Tax Rate 76.48% 43.82% 30.23% 14.79% 25.29% 21.30% 25.85% -
Total Cost 78,300 65,558 68,457 65,872 63,392 56,349 63,432 15.08%
-
Net Worth 68,521 69,200 70,225 69,999 68,800 68,399 40,024 43.15%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 68,521 69,200 70,225 69,999 68,800 68,399 40,024 43.15%
NOSH 39,607 40,000 40,016 39,999 40,000 39,999 40,024 -0.69%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.02% 3.25% 4.45% 6.11% 5.01% 8.90% 7.44% -
ROE 1.18% 3.18% 4.54% 6.13% 4.86% 8.05% 12.74% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 199.73 169.40 179.03 175.40 166.84 154.63 171.23 10.81%
EPS 2.04 5.50 7.96 10.72 8.36 13.76 12.75 -70.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.73 1.7549 1.75 1.72 1.71 1.00 44.15%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 25.86 22.15 23.42 22.93 21.82 20.22 22.40 10.05%
EPS 0.26 0.72 1.04 1.40 1.09 1.80 1.67 -71.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.224 0.2262 0.2296 0.2288 0.2249 0.2236 0.1308 43.18%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.64 1.71 1.43 1.40 1.38 1.35 1.14 -
P/RPS 0.82 1.01 0.80 0.80 0.83 0.87 0.67 14.43%
P/EPS 80.39 31.09 17.96 13.06 16.51 9.81 8.95 332.68%
EY 1.24 3.22 5.57 7.66 6.06 10.19 11.18 -76.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 0.81 0.80 0.80 0.79 1.14 -11.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 27/05/04 27/02/04 27/11/03 28/08/03 30/05/03 27/02/03 -
Price 1.50 1.60 1.74 1.45 1.38 1.18 1.38 -
P/RPS 0.75 0.94 0.97 0.83 0.83 0.76 0.81 -5.00%
P/EPS 73.53 29.09 21.86 13.53 16.51 8.58 10.83 258.97%
EY 1.36 3.44 4.57 7.39 6.06 11.66 9.23 -72.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.92 0.99 0.83 0.80 0.69 1.38 -26.49%

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