[JOE] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 169.8%
YoY- -93.47%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 100,988 95,332 87,380 86,574 84,576 79,108 67,758 30.44%
PBT 1,232 764 2,580 2,684 2,206 3,436 3,916 -53.71%
Tax -112 -124 -1,274 -2,476 -2,504 -2,628 -1,716 -83.76%
NP 1,120 640 1,306 208 -298 808 2,200 -36.21%
-
NP to SH 992 520 1,306 208 -298 808 2,200 -41.16%
-
Tax Rate 9.09% 16.23% 49.38% 92.25% 113.51% 76.48% 43.82% -
Total Cost 99,868 94,692 86,074 86,366 84,874 78,300 65,558 32.35%
-
Net Worth 70,125 73,666 71,509 66,300 68,205 68,521 69,200 0.88%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 70,125 73,666 71,509 66,300 68,205 68,521 69,200 0.88%
NOSH 412,500 433,333 397,272 390,000 40,000 39,607 40,000 373.10%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.11% 0.67% 1.49% 0.24% -0.35% 1.02% 3.25% -
ROE 1.41% 0.71% 1.83% 0.31% -0.44% 1.18% 3.18% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 24.48 22.00 21.99 22.20 212.04 199.73 169.40 -72.42%
EPS 0.24 0.12 0.33 0.05 -0.08 2.04 5.50 -87.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.18 0.17 1.71 1.73 1.73 -78.67%
Adjusted Per Share Value based on latest NOSH - 381,250
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 33.01 31.16 28.56 28.30 27.65 25.86 22.15 30.43%
EPS 0.32 0.17 0.43 0.07 -0.10 0.26 0.72 -41.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2292 0.2408 0.2338 0.2167 0.223 0.224 0.2262 0.88%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.15 0.15 0.16 0.19 1.56 1.64 1.71 -
P/RPS 0.61 0.68 0.73 0.86 0.74 0.82 1.01 -28.52%
P/EPS 62.37 125.00 48.67 356.25 -208.80 80.39 31.09 58.99%
EY 1.60 0.80 2.05 0.28 -0.48 1.24 3.22 -37.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 0.89 1.12 0.91 0.95 0.99 -7.54%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 22/08/05 31/05/05 28/02/05 26/11/04 25/08/04 27/05/04 -
Price 0.19 0.18 0.16 0.17 1.99 1.50 1.60 -
P/RPS 0.78 0.82 0.73 0.77 0.94 0.75 0.94 -11.68%
P/EPS 79.01 150.00 48.67 318.75 -266.36 73.53 29.09 94.54%
EY 1.27 0.67 2.05 0.31 -0.38 1.36 3.44 -48.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.06 0.89 1.00 1.16 0.87 0.92 13.99%

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