[JOE] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -173.76%
YoY- -106.95%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 23,833 87,380 64,931 42,288 19,777 67,758 53,732 -41.86%
PBT 191 2,580 2,013 1,103 859 3,916 3,424 -85.42%
Tax -31 -1,274 -1,857 -1,252 -657 -1,716 -1,035 -90.37%
NP 160 1,306 156 -149 202 2,200 2,389 -83.53%
-
NP to SH 130 1,306 156 -149 202 2,200 2,389 -85.66%
-
Tax Rate 16.23% 49.38% 92.25% 113.51% 76.48% 43.82% 30.23% -
Total Cost 23,673 86,074 64,775 42,437 19,575 65,558 51,343 -40.34%
-
Net Worth 73,666 71,509 66,300 68,205 68,521 69,200 70,225 3.24%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 73,666 71,509 66,300 68,205 68,521 69,200 70,225 3.24%
NOSH 433,333 397,272 390,000 40,000 39,607 40,000 40,016 390.18%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.67% 1.49% 0.24% -0.35% 1.02% 3.25% 4.45% -
ROE 0.18% 1.83% 0.24% -0.22% 0.29% 3.18% 3.40% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.50 21.99 16.65 106.02 49.93 169.40 134.27 -88.14%
EPS 0.03 0.33 0.04 -0.04 0.51 5.50 5.97 -97.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.17 1.71 1.73 1.73 1.7549 -78.93%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.79 28.56 21.23 13.82 6.46 22.15 17.56 -41.86%
EPS 0.04 0.43 0.05 -0.05 0.07 0.72 0.78 -86.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2408 0.2338 0.2167 0.223 0.224 0.2262 0.2296 3.22%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.15 0.16 0.19 1.56 1.64 1.71 1.43 -
P/RPS 2.73 0.73 1.14 1.47 3.28 1.01 1.06 87.99%
P/EPS 500.00 48.67 475.00 -417.60 321.57 31.09 23.95 659.59%
EY 0.20 2.05 0.21 -0.24 0.31 3.22 4.17 -86.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.89 1.12 0.91 0.95 0.99 0.81 5.68%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 31/05/05 28/02/05 26/11/04 25/08/04 27/05/04 27/02/04 -
Price 0.18 0.16 0.17 1.99 1.50 1.60 1.74 -
P/RPS 3.27 0.73 1.02 1.88 3.00 0.94 1.30 85.06%
P/EPS 600.00 48.67 425.00 -532.71 294.12 29.09 29.15 652.44%
EY 0.17 2.05 0.24 -0.19 0.34 3.44 3.43 -86.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.89 1.00 1.16 0.87 0.92 0.99 4.66%

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