[JOE] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -84.81%
YoY- -14.08%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 67,758 53,732 35,080 16,684 61,853 51,399 34,090 58.01%
PBT 3,916 3,424 2,516 1,119 6,994 5,159 3,525 7.25%
Tax -1,716 -1,035 -372 -283 -1,490 -1,334 -885 55.43%
NP 2,200 2,389 2,144 836 5,504 3,825 2,640 -11.43%
-
NP to SH 2,200 2,389 2,144 836 5,504 3,825 2,640 -11.43%
-
Tax Rate 43.82% 30.23% 14.79% 25.29% 21.30% 25.86% 25.11% -
Total Cost 65,558 51,343 32,936 15,848 56,349 47,574 31,450 63.10%
-
Net Worth 69,200 70,225 69,999 68,800 68,399 40,024 39,999 44.06%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 69,200 70,225 69,999 68,800 68,399 40,024 39,999 44.06%
NOSH 40,000 40,016 39,999 40,000 39,999 40,024 39,999 0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.25% 4.45% 6.11% 5.01% 8.90% 7.44% 7.74% -
ROE 3.18% 3.40% 3.06% 1.22% 8.05% 9.56% 6.60% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 169.40 134.27 87.70 41.71 154.63 128.42 85.23 58.01%
EPS 5.50 5.97 5.36 2.09 13.76 9.56 6.60 -11.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.7549 1.75 1.72 1.71 1.00 1.00 44.06%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.15 17.56 11.47 5.45 20.22 16.80 11.14 58.05%
EPS 0.72 0.78 0.70 0.27 1.80 1.25 0.86 -11.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2262 0.2296 0.2288 0.2249 0.2236 0.1308 0.1308 44.02%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.71 1.43 1.40 1.38 1.35 1.14 1.40 -
P/RPS 1.01 1.06 1.60 3.31 0.87 0.89 1.64 -27.59%
P/EPS 31.09 23.95 26.12 66.03 9.81 11.93 21.21 29.00%
EY 3.22 4.17 3.83 1.51 10.19 8.38 4.71 -22.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.81 0.80 0.80 0.79 1.14 1.40 -20.61%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 27/11/03 28/08/03 30/05/03 27/02/03 28/11/02 -
Price 1.60 1.74 1.45 1.38 1.18 1.38 1.45 -
P/RPS 0.94 1.30 1.65 3.31 0.76 1.07 1.70 -32.60%
P/EPS 29.09 29.15 27.05 66.03 8.58 14.44 21.97 20.55%
EY 3.44 3.43 3.70 1.51 11.66 6.93 4.55 -16.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.99 0.83 0.80 0.69 1.38 1.45 -26.14%

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