[JOE] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 0.85%
YoY- -4.81%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 68,180 61,536 62,101 61,140 59,624 61,048 44,327 33.21%
PBT 7,050 5,328 6,549 6,385 6,472 6,416 7,742 -6.04%
Tax -1,770 -1,436 -1,794 -1,000 -1,132 -1,672 -2,095 -10.62%
NP 5,280 3,892 4,755 5,385 5,340 4,744 5,647 -4.37%
-
NP to SH 5,280 3,892 4,755 5,385 5,340 4,744 5,647 -4.37%
-
Tax Rate 25.11% 26.95% 27.39% 15.66% 17.49% 26.06% 27.06% -
Total Cost 62,900 57,644 57,346 55,754 54,284 56,304 38,680 38.24%
-
Net Worth 39,999 64,466 63,586 62,784 61,646 61,096 48,513 -12.06%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 39,999 64,466 63,586 62,784 61,646 61,096 48,513 -12.06%
NOSH 39,999 40,041 39,991 39,990 40,029 39,932 32,342 15.20%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.74% 6.32% 7.66% 8.81% 8.96% 7.77% 12.74% -
ROE 13.20% 6.04% 7.48% 8.58% 8.66% 7.76% 11.64% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 170.45 153.68 155.29 152.89 148.95 152.88 137.05 15.63%
EPS 13.20 9.72 11.89 13.47 13.34 11.88 17.46 -16.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.61 1.59 1.57 1.54 1.53 1.50 -23.66%
Adjusted Per Share Value based on latest NOSH - 40,029
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 22.27 20.10 20.28 19.97 19.47 19.94 14.48 33.20%
EPS 1.72 1.27 1.55 1.76 1.74 1.55 1.84 -4.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1307 0.2106 0.2077 0.2051 0.2014 0.1996 0.1585 -12.05%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.40 1.75 1.60 1.67 1.43 1.85 1.48 -
P/RPS 0.82 1.14 1.03 1.09 0.96 1.21 1.08 -16.75%
P/EPS 10.61 18.00 13.46 12.40 10.72 15.57 8.48 16.09%
EY 9.43 5.55 7.43 8.06 9.33 6.42 11.80 -13.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.09 1.01 1.06 0.93 1.21 0.99 25.96%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 29/05/02 27/02/02 29/11/01 27/08/01 31/05/01 -
Price 1.45 1.45 1.57 1.61 1.60 1.60 1.52 -
P/RPS 0.85 0.94 1.01 1.05 1.07 1.05 1.11 -16.28%
P/EPS 10.98 14.92 13.20 11.96 11.99 13.47 8.71 16.67%
EY 9.10 6.70 7.57 8.36 8.34 7.43 11.49 -14.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.90 0.99 1.03 1.04 1.05 1.01 27.23%

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