[JOE] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 204.7%
YoY- -93.47%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 50,494 23,833 87,380 64,931 42,288 19,777 67,758 -17.78%
PBT 616 191 2,580 2,013 1,103 859 3,916 -70.82%
Tax -56 -31 -1,274 -1,857 -1,252 -657 -1,716 -89.76%
NP 560 160 1,306 156 -149 202 2,200 -59.80%
-
NP to SH 496 130 1,306 156 -149 202 2,200 -62.92%
-
Tax Rate 9.09% 16.23% 49.38% 92.25% 113.51% 76.48% 43.82% -
Total Cost 49,934 23,673 86,074 64,775 42,437 19,575 65,558 -16.58%
-
Net Worth 70,125 73,666 71,509 66,300 68,205 68,521 69,200 0.88%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 70,125 73,666 71,509 66,300 68,205 68,521 69,200 0.88%
NOSH 412,500 433,333 397,272 390,000 40,000 39,607 40,000 373.10%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.11% 0.67% 1.49% 0.24% -0.35% 1.02% 3.25% -
ROE 0.71% 0.18% 1.83% 0.24% -0.22% 0.29% 3.18% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.24 5.50 21.99 16.65 106.02 49.93 169.40 -82.62%
EPS 0.12 0.03 0.33 0.04 -0.04 0.51 5.50 -92.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.18 0.17 1.71 1.73 1.73 -78.67%
Adjusted Per Share Value based on latest NOSH - 381,250
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 16.51 7.79 28.56 21.23 13.82 6.46 22.15 -17.77%
EPS 0.16 0.04 0.43 0.05 -0.05 0.07 0.72 -63.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2292 0.2408 0.2338 0.2167 0.223 0.224 0.2262 0.88%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.15 0.15 0.16 0.19 1.56 1.64 1.71 -
P/RPS 1.23 2.73 0.73 1.14 1.47 3.28 1.01 14.02%
P/EPS 124.75 500.00 48.67 475.00 -417.60 321.57 31.09 152.29%
EY 0.80 0.20 2.05 0.21 -0.24 0.31 3.22 -60.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 0.89 1.12 0.91 0.95 0.99 -7.54%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 22/08/05 31/05/05 28/02/05 26/11/04 25/08/04 27/05/04 -
Price 0.19 0.18 0.16 0.17 1.99 1.50 1.60 -
P/RPS 1.55 3.27 0.73 1.02 1.88 3.00 0.94 39.53%
P/EPS 158.01 600.00 48.67 425.00 -532.71 294.12 29.09 208.68%
EY 0.63 0.17 2.05 0.24 -0.19 0.34 3.44 -67.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.06 0.89 1.00 1.16 0.87 0.92 13.99%

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