[JOE] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -14.06%
YoY- 189.49%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 132,264 124,960 112,285 110,460 112,700 113,104 97,287 22.69%
PBT 5,106 4,512 4,020 4,401 4,704 4,024 3,177 37.16%
Tax -2,432 -1,764 -1,133 -558 -266 -1,240 -1,389 45.21%
NP 2,674 2,748 2,887 3,842 4,438 2,784 1,788 30.74%
-
NP to SH 2,456 2,464 2,631 3,597 4,186 2,580 1,655 30.07%
-
Tax Rate 47.63% 39.10% 28.18% 12.68% 5.65% 30.82% 43.72% -
Total Cost 129,590 122,212 109,398 106,617 108,262 110,320 95,499 22.54%
-
Net Worth 75,264 78,026 76,555 76,510 76,475 76,593 75,654 -0.34%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 1,128 1,503 - - 1,114 -
Div Payout % - - 42.88% 41.79% - - 67.37% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 75,264 78,026 76,555 76,510 76,475 76,593 75,654 -0.34%
NOSH 396,129 410,666 402,923 402,686 402,500 403,125 398,181 -0.34%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.02% 2.20% 2.57% 3.48% 3.94% 2.46% 1.84% -
ROE 3.26% 3.16% 3.44% 4.70% 5.47% 3.37% 2.19% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 33.39 30.43 27.87 27.43 28.00 28.06 24.43 23.13%
EPS 0.62 0.60 0.66 0.89 1.04 0.64 0.41 31.71%
DPS 0.00 0.00 0.28 0.37 0.00 0.00 0.28 -
NAPS 0.19 0.19 0.19 0.19 0.19 0.19 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 403,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 43.24 40.85 36.71 36.11 36.84 36.97 31.80 22.71%
EPS 0.80 0.81 0.86 1.18 1.37 0.84 0.54 29.92%
DPS 0.00 0.00 0.37 0.49 0.00 0.00 0.36 -
NAPS 0.246 0.2551 0.2503 0.2501 0.25 0.2504 0.2473 -0.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.19 0.20 0.41 0.14 0.16 0.17 0.15 -
P/RPS 0.57 0.66 1.47 0.51 0.57 0.61 0.61 -4.41%
P/EPS 30.65 33.33 62.79 15.67 15.38 26.56 36.09 -10.31%
EY 3.26 3.00 1.59 6.38 6.50 3.76 2.77 11.45%
DY 0.00 0.00 0.68 2.67 0.00 0.00 1.87 -
P/NAPS 1.00 1.05 2.16 0.74 0.84 0.89 0.79 17.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 30/08/07 31/05/07 27/02/07 29/11/06 29/08/06 31/05/06 -
Price 0.16 0.19 0.19 0.17 0.14 0.13 0.14 -
P/RPS 0.48 0.62 0.68 0.62 0.50 0.46 0.57 -10.81%
P/EPS 25.81 31.67 29.10 19.03 13.46 20.31 33.68 -16.24%
EY 3.88 3.16 3.44 5.25 7.43 4.92 2.97 19.48%
DY 0.00 0.00 1.47 2.20 0.00 0.00 2.00 -
P/NAPS 0.84 1.00 1.00 0.89 0.74 0.68 0.74 8.80%

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