[JOE] QoQ Annualized Quarter Result on 31-Mar-2002 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -11.7%
YoY- -15.8%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 68,532 68,180 61,536 62,101 61,140 59,624 61,048 7.99%
PBT 6,878 7,050 5,328 6,549 6,385 6,472 6,416 4.73%
Tax -1,778 -1,770 -1,436 -1,794 -1,000 -1,132 -1,672 4.17%
NP 5,100 5,280 3,892 4,755 5,385 5,340 4,744 4.92%
-
NP to SH 5,100 5,280 3,892 4,755 5,385 5,340 4,744 4.92%
-
Tax Rate 25.85% 25.11% 26.95% 27.39% 15.66% 17.49% 26.06% -
Total Cost 63,432 62,900 57,644 57,346 55,754 54,284 56,304 8.24%
-
Net Worth 40,024 39,999 64,466 63,586 62,784 61,646 61,096 -24.51%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 40,024 39,999 64,466 63,586 62,784 61,646 61,096 -24.51%
NOSH 40,024 39,999 40,041 39,991 39,990 40,029 39,932 0.15%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.44% 7.74% 6.32% 7.66% 8.81% 8.96% 7.77% -
ROE 12.74% 13.20% 6.04% 7.48% 8.58% 8.66% 7.76% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 171.23 170.45 153.68 155.29 152.89 148.95 152.88 7.82%
EPS 12.75 13.20 9.72 11.89 13.47 13.34 11.88 4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.61 1.59 1.57 1.54 1.53 -24.62%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 22.40 22.29 20.12 20.30 19.99 19.49 19.96 7.96%
EPS 1.67 1.73 1.27 1.55 1.76 1.75 1.55 5.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1308 0.1308 0.2107 0.2079 0.2052 0.2015 0.1997 -24.52%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.14 1.40 1.75 1.60 1.67 1.43 1.85 -
P/RPS 0.67 0.82 1.14 1.03 1.09 0.96 1.21 -32.49%
P/EPS 8.95 10.61 18.00 13.46 12.40 10.72 15.57 -30.79%
EY 11.18 9.43 5.55 7.43 8.06 9.33 6.42 44.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.40 1.09 1.01 1.06 0.93 1.21 -3.88%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 29/05/02 27/02/02 29/11/01 27/08/01 -
Price 1.38 1.45 1.45 1.57 1.61 1.60 1.60 -
P/RPS 0.81 0.85 0.94 1.01 1.05 1.07 1.05 -15.84%
P/EPS 10.83 10.98 14.92 13.20 11.96 11.99 13.47 -13.50%
EY 9.23 9.10 6.70 7.57 8.36 8.34 7.43 15.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.45 0.90 0.99 1.03 1.04 1.05 19.92%

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