[JOE] QoQ Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 60.06%
YoY- 17.29%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 131,481 93,527 45,077 141,094 109,627 66,132 31,240 159.54%
PBT 3,033 2,593 1,271 4,870 4,159 2,553 1,128 92.78%
Tax -756 -498 -256 -1,492 -2,045 -1,216 -441 43.00%
NP 2,277 2,095 1,015 3,378 2,114 1,337 687 121.49%
-
NP to SH 1,840 1,810 883 3,086 1,928 1,228 616 106.72%
-
Tax Rate 24.93% 19.21% 20.14% 30.64% 49.17% 47.63% 39.10% -
Total Cost 129,204 91,432 44,062 137,716 107,513 64,795 30,553 160.36%
-
Net Worth 119,839 119,302 120,409 63,352 76,316 75,264 78,026 32.94%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 844 - - - -
Div Payout % - - - 27.37% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 119,839 119,302 120,409 63,352 76,316 75,264 78,026 32.94%
NOSH 799,999 786,956 802,727 422,352 401,666 396,129 410,666 55.66%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.73% 2.24% 2.25% 2.39% 1.93% 2.02% 2.20% -
ROE 1.54% 1.52% 0.73% 4.87% 2.53% 1.63% 0.79% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.44 11.88 5.62 33.41 27.29 16.69 7.61 66.72%
EPS 0.23 0.23 0.11 0.73 0.48 0.31 0.15 32.79%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.1498 0.1516 0.15 0.15 0.19 0.19 0.19 -14.59%
Adjusted Per Share Value based on latest NOSH - 419,333
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 42.95 30.55 14.72 46.08 35.81 21.60 10.20 159.62%
EPS 0.60 0.59 0.29 1.01 0.63 0.40 0.20 107.31%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.3914 0.3897 0.3933 0.2069 0.2493 0.2458 0.2549 32.92%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.08 0.09 0.08 0.10 0.16 0.19 0.20 -
P/RPS 0.49 0.76 1.42 0.30 0.59 1.14 2.63 -67.21%
P/EPS 34.78 39.13 72.73 13.69 33.33 61.29 133.33 -59.00%
EY 2.88 2.56 1.38 7.31 3.00 1.63 0.75 144.22%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.53 0.67 0.84 1.00 1.05 -36.47%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 21/11/08 28/08/08 30/05/08 25/04/08 28/11/07 30/08/07 -
Price 0.08 0.08 0.09 0.09 0.09 0.16 0.19 -
P/RPS 0.49 0.67 1.60 0.27 0.33 0.96 2.50 -66.09%
P/EPS 34.78 34.78 81.82 12.32 18.75 51.61 126.67 -57.58%
EY 2.88 2.88 1.22 8.12 5.33 1.94 0.79 135.94%
DY 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.60 0.60 0.47 0.84 1.00 -34.38%

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