[JOE] QoQ Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 171.33%
YoY- -1.12%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 16,684 61,853 51,399 34,090 15,384 62,101 45,855 -49.12%
PBT 1,119 6,994 5,159 3,525 1,332 6,549 4,789 -62.16%
Tax -283 -1,490 -1,334 -885 -359 -1,794 -750 -47.87%
NP 836 5,504 3,825 2,640 973 4,755 4,039 -65.10%
-
NP to SH 836 5,504 3,825 2,640 973 4,755 4,039 -65.10%
-
Tax Rate 25.29% 21.30% 25.86% 25.11% 26.95% 27.39% 15.66% -
Total Cost 15,848 56,349 47,574 31,450 14,411 57,346 41,816 -47.72%
-
Net Worth 68,800 68,399 40,024 39,999 64,466 63,586 62,784 6.30%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 68,800 68,399 40,024 39,999 64,466 63,586 62,784 6.30%
NOSH 40,000 39,999 40,024 39,999 40,041 39,991 39,990 0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.01% 8.90% 7.44% 7.74% 6.32% 7.66% 8.81% -
ROE 1.22% 8.05% 9.56% 6.60% 1.51% 7.48% 6.43% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 41.71 154.63 128.42 85.23 38.42 155.29 114.67 -49.13%
EPS 2.09 13.76 9.56 6.60 2.43 11.89 10.10 -65.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.71 1.00 1.00 1.61 1.59 1.57 6.28%
Adjusted Per Share Value based on latest NOSH - 39,939
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.45 20.20 16.79 11.13 5.02 20.28 14.98 -49.13%
EPS 0.27 1.80 1.25 0.86 0.32 1.55 1.32 -65.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2247 0.2234 0.1307 0.1307 0.2106 0.2077 0.2051 6.29%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.38 1.35 1.14 1.40 1.75 1.60 1.67 -
P/RPS 3.31 0.87 0.89 1.64 4.55 1.03 1.46 72.83%
P/EPS 66.03 9.81 11.93 21.21 72.02 13.46 16.53 152.39%
EY 1.51 10.19 8.38 4.71 1.39 7.43 6.05 -60.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 1.14 1.40 1.09 1.01 1.06 -17.14%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 27/02/03 28/11/02 29/08/02 29/05/02 27/02/02 -
Price 1.38 1.18 1.38 1.45 1.45 1.57 1.61 -
P/RPS 3.31 0.76 1.07 1.70 3.77 1.01 1.40 77.75%
P/EPS 66.03 8.58 14.44 21.97 59.67 13.20 15.94 158.60%
EY 1.51 11.66 6.93 4.55 1.68 7.57 6.27 -61.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.69 1.38 1.45 0.90 0.99 1.03 -15.54%

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