[JOE] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 281.54%
YoY- 432.89%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 28,276 97,287 75,639 50,494 23,833 87,380 64,931 -42.63%
PBT 1,006 3,177 1,149 616 191 2,580 2,013 -37.10%
Tax -310 -1,389 -118 -56 -31 -1,274 -1,857 -69.78%
NP 696 1,788 1,031 560 160 1,306 156 171.75%
-
NP to SH 645 1,655 932 496 130 1,306 156 158.27%
-
Tax Rate 30.82% 43.72% 10.27% 9.09% 16.23% 49.38% 92.25% -
Total Cost 27,580 95,499 74,608 49,934 23,673 86,074 64,775 -43.49%
-
Net Worth 76,593 75,654 72,939 70,125 73,666 71,509 66,300 10.12%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 1,114 810 - - - - -
Div Payout % - 67.37% 86.96% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 76,593 75,654 72,939 70,125 73,666 71,509 66,300 10.12%
NOSH 403,125 398,181 405,217 412,500 433,333 397,272 390,000 2.23%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.46% 1.84% 1.36% 1.11% 0.67% 1.49% 0.24% -
ROE 0.84% 2.19% 1.28% 0.71% 0.18% 1.83% 0.24% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.01 24.43 18.67 12.24 5.50 21.99 16.65 -43.91%
EPS 0.16 0.41 0.23 0.12 0.03 0.33 0.04 152.62%
DPS 0.00 0.28 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.17 0.17 0.18 0.17 7.71%
Adjusted Per Share Value based on latest NOSH - 404,444
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.24 31.80 24.73 16.51 7.79 28.56 21.23 -42.65%
EPS 0.21 0.54 0.30 0.16 0.04 0.43 0.05 161.00%
DPS 0.00 0.36 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.2504 0.2473 0.2384 0.2292 0.2408 0.2338 0.2167 10.14%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.17 0.15 0.19 0.15 0.15 0.16 0.19 -
P/RPS 2.42 0.61 1.02 1.23 2.73 0.73 1.14 65.40%
P/EPS 106.25 36.09 82.61 124.75 500.00 48.67 475.00 -63.25%
EY 0.94 2.77 1.21 0.80 0.20 2.05 0.21 172.35%
DY 0.00 1.87 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.79 1.06 0.88 0.88 0.89 1.12 -14.24%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 31/05/06 24/02/06 29/11/05 22/08/05 31/05/05 28/02/05 -
Price 0.13 0.14 0.16 0.19 0.18 0.16 0.17 -
P/RPS 1.85 0.57 0.86 1.55 3.27 0.73 1.02 48.88%
P/EPS 81.25 33.68 69.57 158.01 600.00 48.67 425.00 -66.91%
EY 1.23 2.97 1.44 0.63 0.17 2.05 0.24 198.14%
DY 0.00 2.00 1.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.89 1.12 1.06 0.89 1.00 -22.72%

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