[JOE] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 527.88%
YoY- -40.64%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 100,852 100,988 95,332 87,380 86,574 84,576 79,108 17.52%
PBT 1,532 1,232 764 2,580 2,684 2,206 3,436 -41.55%
Tax -157 -112 -124 -1,274 -2,476 -2,504 -2,628 -84.63%
NP 1,374 1,120 640 1,306 208 -298 808 42.33%
-
NP to SH 1,242 992 520 1,306 208 -298 808 33.08%
-
Tax Rate 10.25% 9.09% 16.23% 49.38% 92.25% 113.51% 76.48% -
Total Cost 99,477 99,868 94,692 86,074 86,366 84,874 78,300 17.25%
-
Net Worth 72,939 70,125 73,666 71,509 66,300 68,205 68,521 4.24%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,080 - - - - - - -
Div Payout % 86.96% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 72,939 70,125 73,666 71,509 66,300 68,205 68,521 4.24%
NOSH 405,217 412,500 433,333 397,272 390,000 40,000 39,607 369.28%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.36% 1.11% 0.67% 1.49% 0.24% -0.35% 1.02% -
ROE 1.70% 1.41% 0.71% 1.83% 0.31% -0.44% 1.18% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 24.89 24.48 22.00 21.99 22.20 212.04 199.73 -74.95%
EPS 0.31 0.24 0.12 0.33 0.05 -0.08 2.04 -71.42%
DPS 0.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.18 0.17 1.71 1.73 -77.78%
Adjusted Per Share Value based on latest NOSH - 397,931
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 32.97 33.01 31.16 28.56 28.30 27.65 25.86 17.52%
EPS 0.41 0.32 0.17 0.43 0.07 -0.10 0.26 35.36%
DPS 0.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2384 0.2292 0.2408 0.2338 0.2167 0.223 0.224 4.22%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.19 0.15 0.15 0.16 0.19 1.56 1.64 -
P/RPS 0.76 0.61 0.68 0.73 0.86 0.74 0.82 -4.92%
P/EPS 61.96 62.37 125.00 48.67 356.25 -208.80 80.39 -15.89%
EY 1.61 1.60 0.80 2.05 0.28 -0.48 1.24 18.95%
DY 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.88 0.88 0.89 1.12 0.91 0.95 7.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 29/11/05 22/08/05 31/05/05 28/02/05 26/11/04 25/08/04 -
Price 0.16 0.19 0.18 0.16 0.17 1.99 1.50 -
P/RPS 0.64 0.78 0.82 0.73 0.77 0.94 0.75 -10.00%
P/EPS 52.17 79.01 150.00 48.67 318.75 -266.36 73.53 -20.40%
EY 1.92 1.27 0.67 2.05 0.31 -0.38 1.36 25.76%
DY 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.12 1.06 0.89 1.00 1.16 0.87 1.52%

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