[JOE] QoQ Quarter Result on 31-Dec-2001 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -7.75%
YoY- -30.22%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 18,706 15,384 16,246 16,043 14,550 15,262 11,276 40.09%
PBT 2,014 1,332 1,760 1,553 1,632 1,604 2,027 -0.42%
Tax -522 -359 -1,044 -184 -148 -418 -622 -11.01%
NP 1,492 973 716 1,369 1,484 1,186 1,405 4.08%
-
NP to SH 1,492 973 716 1,369 1,484 1,186 1,405 4.08%
-
Tax Rate 25.92% 26.95% 59.32% 11.85% 9.07% 26.06% 30.69% -
Total Cost 17,214 14,411 15,530 14,674 13,066 14,076 9,871 44.83%
-
Net Worth 39,939 64,466 63,600 62,845 61,599 61,096 48,448 -12.07%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - 968 -
Div Payout % - - - - - - 68.97% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 39,939 64,466 63,600 62,845 61,599 61,096 48,448 -12.07%
NOSH 39,939 40,041 40,000 40,029 39,999 39,932 32,298 15.19%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.98% 6.32% 4.41% 8.53% 10.20% 7.77% 12.46% -
ROE 3.74% 1.51% 1.13% 2.18% 2.41% 1.94% 2.90% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 46.84 38.42 40.62 40.08 36.38 38.22 34.91 21.62%
EPS 3.73 2.43 1.79 3.42 3.71 2.97 4.35 -9.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.00 1.61 1.59 1.57 1.54 1.53 1.50 -23.66%
Adjusted Per Share Value based on latest NOSH - 40,029
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 6.11 5.02 5.31 5.24 4.75 4.98 3.68 40.17%
EPS 0.49 0.32 0.23 0.45 0.48 0.39 0.46 4.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
NAPS 0.1305 0.2106 0.2077 0.2053 0.2012 0.1996 0.1582 -12.03%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.40 1.75 1.60 1.67 1.43 1.85 1.48 -
P/RPS 2.99 4.55 3.94 4.17 3.93 4.84 4.24 -20.75%
P/EPS 37.48 72.02 89.39 48.83 38.54 62.29 34.02 6.66%
EY 2.67 1.39 1.12 2.05 2.59 1.61 2.94 -6.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.03 -
P/NAPS 1.40 1.09 1.01 1.06 0.93 1.21 0.99 25.96%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 29/05/02 27/02/02 29/11/01 27/08/01 31/05/01 -
Price 1.45 1.45 1.57 1.61 1.60 1.60 1.52 -
P/RPS 3.10 3.77 3.87 4.02 4.40 4.19 4.35 -20.19%
P/EPS 38.82 59.67 87.71 47.08 43.13 53.87 34.94 7.26%
EY 2.58 1.68 1.14 2.12 2.32 1.86 2.86 -6.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.97 -
P/NAPS 1.45 0.90 0.99 1.03 1.04 1.05 1.01 27.23%

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