[JOE] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 62.25%
YoY- 321.98%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 124,960 112,285 110,460 112,700 113,104 97,287 100,852 15.40%
PBT 4,512 4,020 4,401 4,704 4,024 3,177 1,532 105.87%
Tax -1,764 -1,133 -558 -266 -1,240 -1,389 -157 403.87%
NP 2,748 2,887 3,842 4,438 2,784 1,788 1,374 58.94%
-
NP to SH 2,464 2,631 3,597 4,186 2,580 1,655 1,242 58.08%
-
Tax Rate 39.10% 28.18% 12.68% 5.65% 30.82% 43.72% 10.25% -
Total Cost 122,212 109,398 106,617 108,262 110,320 95,499 99,477 14.75%
-
Net Worth 78,026 76,555 76,510 76,475 76,593 75,654 72,939 4.61%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 1,128 1,503 - - 1,114 1,080 -
Div Payout % - 42.88% 41.79% - - 67.37% 86.96% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 78,026 76,555 76,510 76,475 76,593 75,654 72,939 4.61%
NOSH 410,666 402,923 402,686 402,500 403,125 398,181 405,217 0.89%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.20% 2.57% 3.48% 3.94% 2.46% 1.84% 1.36% -
ROE 3.16% 3.44% 4.70% 5.47% 3.37% 2.19% 1.70% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 30.43 27.87 27.43 28.00 28.06 24.43 24.89 14.37%
EPS 0.60 0.66 0.89 1.04 0.64 0.41 0.31 55.49%
DPS 0.00 0.28 0.37 0.00 0.00 0.28 0.27 -
NAPS 0.19 0.19 0.19 0.19 0.19 0.19 0.18 3.68%
Adjusted Per Share Value based on latest NOSH - 402,222
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.82 36.68 36.08 36.81 36.94 31.78 32.94 15.41%
EPS 0.80 0.86 1.17 1.37 0.84 0.54 0.41 56.33%
DPS 0.00 0.37 0.49 0.00 0.00 0.36 0.35 -
NAPS 0.2549 0.25 0.2499 0.2498 0.2502 0.2471 0.2382 4.63%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.20 0.41 0.14 0.16 0.17 0.15 0.19 -
P/RPS 0.66 1.47 0.51 0.57 0.61 0.61 0.76 -9.00%
P/EPS 33.33 62.79 15.67 15.38 26.56 36.09 61.96 -33.93%
EY 3.00 1.59 6.38 6.50 3.76 2.77 1.61 51.59%
DY 0.00 0.68 2.67 0.00 0.00 1.87 1.40 -
P/NAPS 1.05 2.16 0.74 0.84 0.89 0.79 1.06 -0.63%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 27/02/07 29/11/06 29/08/06 31/05/06 24/02/06 -
Price 0.19 0.19 0.17 0.14 0.13 0.14 0.16 -
P/RPS 0.62 0.68 0.62 0.50 0.46 0.57 0.64 -2.10%
P/EPS 31.67 29.10 19.03 13.46 20.31 33.68 52.17 -28.37%
EY 3.16 3.44 5.25 7.43 4.92 2.97 1.92 39.52%
DY 0.00 1.47 2.20 0.00 0.00 2.00 1.67 -
P/NAPS 1.00 1.00 0.89 0.74 0.68 0.74 0.89 8.10%

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