[JOE] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 4.67%
YoY- -28.54%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 187,054 180,308 141,094 146,169 132,264 124,960 112,285 40.39%
PBT 5,186 5,084 4,870 5,545 5,106 4,512 4,020 18.45%
Tax -996 -1,024 -1,492 -2,726 -2,432 -1,764 -1,133 -8.21%
NP 4,190 4,060 3,378 2,818 2,674 2,748 2,887 28.10%
-
NP to SH 3,620 3,532 3,086 2,570 2,456 2,464 2,631 23.63%
-
Tax Rate 19.21% 20.14% 30.64% 49.16% 47.63% 39.10% 28.18% -
Total Cost 182,864 176,248 137,716 143,350 129,590 122,212 109,398 40.71%
-
Net Worth 119,302 120,409 63,352 76,316 75,264 78,026 76,555 34.30%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 844 - - - 1,128 -
Div Payout % - - 27.37% - - - 42.88% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 119,302 120,409 63,352 76,316 75,264 78,026 76,555 34.30%
NOSH 786,956 802,727 422,352 401,666 396,129 410,666 402,923 56.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.24% 2.25% 2.39% 1.93% 2.02% 2.20% 2.57% -
ROE 3.03% 2.93% 4.87% 3.37% 3.26% 3.16% 3.44% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 23.77 22.46 33.41 36.39 33.39 30.43 27.87 -10.03%
EPS 0.46 0.44 0.73 0.64 0.62 0.60 0.66 -21.33%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.28 -
NAPS 0.1516 0.15 0.15 0.19 0.19 0.19 0.19 -13.93%
Adjusted Per Share Value based on latest NOSH - 389,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 61.15 58.94 46.12 47.78 43.24 40.85 36.71 40.39%
EPS 1.18 1.15 1.01 0.84 0.80 0.81 0.86 23.40%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.37 -
NAPS 0.39 0.3936 0.2071 0.2495 0.246 0.2551 0.2503 34.29%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.09 0.08 0.10 0.16 0.19 0.20 0.41 -
P/RPS 0.38 0.36 0.30 0.44 0.57 0.66 1.47 -59.31%
P/EPS 19.57 18.18 13.69 25.00 30.65 33.33 62.79 -53.93%
EY 5.11 5.50 7.31 4.00 3.26 3.00 1.59 117.31%
DY 0.00 0.00 2.00 0.00 0.00 0.00 0.68 -
P/NAPS 0.59 0.53 0.67 0.84 1.00 1.05 2.16 -57.80%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 28/08/08 30/05/08 25/04/08 28/11/07 30/08/07 31/05/07 -
Price 0.08 0.09 0.09 0.09 0.16 0.19 0.19 -
P/RPS 0.34 0.40 0.27 0.25 0.48 0.62 0.68 -36.92%
P/EPS 17.39 20.45 12.32 14.06 25.81 31.67 29.10 -28.98%
EY 5.75 4.89 8.12 7.11 3.88 3.16 3.44 40.71%
DY 0.00 0.00 2.22 0.00 0.00 0.00 1.47 -
P/NAPS 0.53 0.60 0.60 0.47 0.84 1.00 1.00 -34.43%

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