[JOE] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -136.88%
YoY- -106.95%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 95,332 87,380 86,574 84,576 79,108 67,758 71,642 21.00%
PBT 764 2,580 2,684 2,206 3,436 3,916 4,565 -69.66%
Tax -124 -1,274 -2,476 -2,504 -2,628 -1,716 -1,380 -79.96%
NP 640 1,306 208 -298 808 2,200 3,185 -65.72%
-
NP to SH 520 1,306 208 -298 808 2,200 3,185 -70.16%
-
Tax Rate 16.23% 49.38% 92.25% 113.51% 76.48% 43.82% 30.23% -
Total Cost 94,692 86,074 86,366 84,874 78,300 65,558 68,457 24.16%
-
Net Worth 73,666 71,509 66,300 68,205 68,521 69,200 70,225 3.24%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 73,666 71,509 66,300 68,205 68,521 69,200 70,225 3.24%
NOSH 433,333 397,272 390,000 40,000 39,607 40,000 40,016 390.18%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.67% 1.49% 0.24% -0.35% 1.02% 3.25% 4.45% -
ROE 0.71% 1.83% 0.31% -0.44% 1.18% 3.18% 4.54% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.00 21.99 22.20 212.04 199.73 169.40 179.03 -75.31%
EPS 0.12 0.33 0.05 -0.08 2.04 5.50 7.96 -93.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.17 1.71 1.73 1.73 1.7549 -78.93%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.16 28.56 28.30 27.65 25.86 22.15 23.42 20.98%
EPS 0.17 0.43 0.07 -0.10 0.26 0.72 1.04 -70.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2408 0.2338 0.2167 0.223 0.224 0.2262 0.2296 3.22%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.15 0.16 0.19 1.56 1.64 1.71 1.43 -
P/RPS 0.68 0.73 0.86 0.74 0.82 1.01 0.80 -10.27%
P/EPS 125.00 48.67 356.25 -208.80 80.39 31.09 17.96 264.96%
EY 0.80 2.05 0.28 -0.48 1.24 3.22 5.57 -72.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.89 1.12 0.91 0.95 0.99 0.81 5.68%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 31/05/05 28/02/05 26/11/04 25/08/04 27/05/04 27/02/04 -
Price 0.18 0.16 0.17 1.99 1.50 1.60 1.74 -
P/RPS 0.82 0.73 0.77 0.94 0.75 0.94 0.97 -10.60%
P/EPS 150.00 48.67 318.75 -266.36 73.53 29.09 21.86 261.52%
EY 0.67 2.05 0.31 -0.38 1.36 3.44 4.57 -72.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.89 1.00 1.16 0.87 0.92 0.99 4.66%

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