[JOE] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -90.82%
YoY- -75.84%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 87,380 64,931 42,288 19,777 67,758 53,732 35,080 83.65%
PBT 2,580 2,013 1,103 859 3,916 3,424 2,516 1.68%
Tax -1,274 -1,857 -1,252 -657 -1,716 -1,035 -372 127.03%
NP 1,306 156 -149 202 2,200 2,389 2,144 -28.11%
-
NP to SH 1,306 156 -149 202 2,200 2,389 2,144 -28.11%
-
Tax Rate 49.38% 92.25% 113.51% 76.48% 43.82% 30.23% 14.79% -
Total Cost 86,074 64,775 42,437 19,575 65,558 51,343 32,936 89.61%
-
Net Worth 71,509 66,300 68,205 68,521 69,200 70,225 69,999 1.43%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 71,509 66,300 68,205 68,521 69,200 70,225 69,999 1.43%
NOSH 397,272 390,000 40,000 39,607 40,000 40,016 39,999 361.40%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.49% 0.24% -0.35% 1.02% 3.25% 4.45% 6.11% -
ROE 1.83% 0.24% -0.22% 0.29% 3.18% 3.40% 3.06% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 21.99 16.65 106.02 49.93 169.40 134.27 87.70 -60.20%
EPS 0.33 0.04 -0.04 0.51 5.50 5.97 5.36 -84.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 1.71 1.73 1.73 1.7549 1.75 -78.01%
Adjusted Per Share Value based on latest NOSH - 39,607
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.56 21.23 13.82 6.46 22.15 17.56 11.47 83.60%
EPS 0.43 0.05 -0.05 0.07 0.72 0.78 0.70 -27.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2338 0.2167 0.223 0.224 0.2262 0.2296 0.2288 1.45%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.16 0.19 1.56 1.64 1.71 1.43 1.40 -
P/RPS 0.73 1.14 1.47 3.28 1.01 1.06 1.60 -40.70%
P/EPS 48.67 475.00 -417.60 321.57 31.09 23.95 26.12 51.36%
EY 2.05 0.21 -0.24 0.31 3.22 4.17 3.83 -34.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.12 0.91 0.95 0.99 0.81 0.80 7.35%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 26/11/04 25/08/04 27/05/04 27/02/04 27/11/03 -
Price 0.16 0.17 1.99 1.50 1.60 1.74 1.45 -
P/RPS 0.73 1.02 1.88 3.00 0.94 1.30 1.65 -41.90%
P/EPS 48.67 425.00 -532.71 294.12 29.09 29.15 27.05 47.87%
EY 2.05 0.24 -0.19 0.34 3.44 3.43 3.70 -32.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.00 1.16 0.87 0.92 0.99 0.83 4.75%

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