[JOE] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 57.0%
YoY- -28.54%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 93,527 45,077 141,094 109,627 66,132 31,240 112,285 -11.44%
PBT 2,593 1,271 4,870 4,159 2,553 1,128 4,020 -25.28%
Tax -498 -256 -1,492 -2,045 -1,216 -441 -1,133 -42.10%
NP 2,095 1,015 3,378 2,114 1,337 687 2,887 -19.19%
-
NP to SH 1,810 883 3,086 1,928 1,228 616 2,631 -22.01%
-
Tax Rate 19.21% 20.14% 30.64% 49.17% 47.63% 39.10% 28.18% -
Total Cost 91,432 44,062 137,716 107,513 64,795 30,553 109,398 -11.24%
-
Net Worth 119,302 120,409 63,352 76,316 75,264 78,026 76,555 34.30%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 844 - - - 1,128 -
Div Payout % - - 27.37% - - - 42.88% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 119,302 120,409 63,352 76,316 75,264 78,026 76,555 34.30%
NOSH 786,956 802,727 422,352 401,666 396,129 410,666 402,923 56.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.24% 2.25% 2.39% 1.93% 2.02% 2.20% 2.57% -
ROE 1.52% 0.73% 4.87% 2.53% 1.63% 0.79% 3.44% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 11.88 5.62 33.41 27.29 16.69 7.61 27.87 -43.27%
EPS 0.23 0.11 0.73 0.48 0.31 0.15 0.66 -50.38%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.28 -
NAPS 0.1516 0.15 0.15 0.19 0.19 0.19 0.19 -13.93%
Adjusted Per Share Value based on latest NOSH - 389,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 30.55 14.72 46.08 35.81 21.60 10.20 36.68 -11.44%
EPS 0.59 0.29 1.01 0.63 0.40 0.20 0.86 -22.16%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.37 -
NAPS 0.3897 0.3933 0.2069 0.2493 0.2458 0.2549 0.25 34.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.09 0.08 0.10 0.16 0.19 0.20 0.41 -
P/RPS 0.76 1.42 0.30 0.59 1.14 2.63 1.47 -35.50%
P/EPS 39.13 72.73 13.69 33.33 61.29 133.33 62.79 -26.97%
EY 2.56 1.38 7.31 3.00 1.63 0.75 1.59 37.25%
DY 0.00 0.00 2.00 0.00 0.00 0.00 0.68 -
P/NAPS 0.59 0.53 0.67 0.84 1.00 1.05 2.16 -57.80%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 28/08/08 30/05/08 25/04/08 28/11/07 30/08/07 31/05/07 -
Price 0.08 0.09 0.09 0.09 0.16 0.19 0.19 -
P/RPS 0.67 1.60 0.27 0.33 0.96 2.50 0.68 -0.98%
P/EPS 34.78 81.82 12.32 18.75 51.61 126.67 29.10 12.58%
EY 2.88 1.22 8.12 5.33 1.94 0.79 3.44 -11.14%
DY 0.00 0.00 2.22 0.00 0.00 0.00 1.47 -
P/NAPS 0.53 0.60 0.60 0.47 0.84 1.00 1.00 -34.43%

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