[JOE] QoQ Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 44.89%
YoY- -5.3%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 35,080 16,684 61,853 51,399 34,090 15,384 62,101 -31.64%
PBT 2,516 1,119 6,994 5,159 3,525 1,332 6,549 -47.12%
Tax -372 -283 -1,490 -1,334 -885 -359 -1,794 -64.93%
NP 2,144 836 5,504 3,825 2,640 973 4,755 -41.17%
-
NP to SH 2,144 836 5,504 3,825 2,640 973 4,755 -41.17%
-
Tax Rate 14.79% 25.29% 21.30% 25.86% 25.11% 26.95% 27.39% -
Total Cost 32,936 15,848 56,349 47,574 31,450 14,411 57,346 -30.88%
-
Net Worth 69,999 68,800 68,399 40,024 39,999 64,466 63,586 6.60%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 69,999 68,800 68,399 40,024 39,999 64,466 63,586 6.60%
NOSH 39,999 40,000 39,999 40,024 39,999 40,041 39,991 0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.11% 5.01% 8.90% 7.44% 7.74% 6.32% 7.66% -
ROE 3.06% 1.22% 8.05% 9.56% 6.60% 1.51% 7.48% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 87.70 41.71 154.63 128.42 85.23 38.42 155.29 -31.65%
EPS 5.36 2.09 13.76 9.56 6.60 2.43 11.89 -41.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.72 1.71 1.00 1.00 1.61 1.59 6.59%
Adjusted Per Share Value based on latest NOSH - 39,920
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.46 5.45 20.20 16.79 11.13 5.02 20.28 -31.62%
EPS 0.70 0.27 1.80 1.25 0.86 0.32 1.55 -41.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2286 0.2247 0.2234 0.1307 0.1307 0.2106 0.2077 6.59%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.40 1.38 1.35 1.14 1.40 1.75 1.60 -
P/RPS 1.60 3.31 0.87 0.89 1.64 4.55 1.03 34.09%
P/EPS 26.12 66.03 9.81 11.93 21.21 72.02 13.46 55.51%
EY 3.83 1.51 10.19 8.38 4.71 1.39 7.43 -35.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.79 1.14 1.40 1.09 1.01 -14.38%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 28/08/03 30/05/03 27/02/03 28/11/02 29/08/02 29/05/02 -
Price 1.45 1.38 1.18 1.38 1.45 1.45 1.57 -
P/RPS 1.65 3.31 0.76 1.07 1.70 3.77 1.01 38.66%
P/EPS 27.05 66.03 8.58 14.44 21.97 59.67 13.20 61.26%
EY 3.70 1.51 11.66 6.93 4.55 1.68 7.57 -37.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.80 0.69 1.38 1.45 0.90 0.99 -11.07%

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