[JOE] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -7.91%
YoY- -60.03%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 64,931 42,288 19,777 67,758 53,732 35,080 16,684 146.40%
PBT 2,013 1,103 859 3,916 3,424 2,516 1,119 47.65%
Tax -1,857 -1,252 -657 -1,716 -1,035 -372 -283 248.50%
NP 156 -149 202 2,200 2,389 2,144 836 -67.17%
-
NP to SH 156 -149 202 2,200 2,389 2,144 836 -67.17%
-
Tax Rate 92.25% 113.51% 76.48% 43.82% 30.23% 14.79% 25.29% -
Total Cost 64,775 42,437 19,575 65,558 51,343 32,936 15,848 154.54%
-
Net Worth 66,300 68,205 68,521 69,200 70,225 69,999 68,800 -2.42%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 66,300 68,205 68,521 69,200 70,225 69,999 68,800 -2.42%
NOSH 390,000 40,000 39,607 40,000 40,016 39,999 40,000 353.25%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.24% -0.35% 1.02% 3.25% 4.45% 6.11% 5.01% -
ROE 0.24% -0.22% 0.29% 3.18% 3.40% 3.06% 1.22% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 16.65 106.02 49.93 169.40 134.27 87.70 41.71 -45.63%
EPS 0.04 -0.04 0.51 5.50 5.97 5.36 2.09 -92.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 1.71 1.73 1.73 1.7549 1.75 1.72 -78.47%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 21.23 13.82 6.46 22.15 17.56 11.47 5.45 146.55%
EPS 0.05 -0.05 0.07 0.72 0.78 0.70 0.27 -67.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.223 0.224 0.2262 0.2296 0.2288 0.2249 -2.43%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.19 1.56 1.64 1.71 1.43 1.40 1.38 -
P/RPS 1.14 1.47 3.28 1.01 1.06 1.60 3.31 -50.70%
P/EPS 475.00 -417.60 321.57 31.09 23.95 26.12 66.03 270.42%
EY 0.21 -0.24 0.31 3.22 4.17 3.83 1.51 -72.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.91 0.95 0.99 0.81 0.80 0.80 25.01%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 25/08/04 27/05/04 27/02/04 27/11/03 28/08/03 -
Price 0.17 1.99 1.50 1.60 1.74 1.45 1.38 -
P/RPS 1.02 1.88 3.00 0.94 1.30 1.65 3.31 -54.21%
P/EPS 425.00 -532.71 294.12 29.09 29.15 27.05 66.03 244.07%
EY 0.24 -0.19 0.34 3.44 3.43 3.70 1.51 -70.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.16 0.87 0.92 0.99 0.83 0.80 15.96%

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