[JOE] QoQ 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- 186.89%
YoY- 24.49%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 26,659 23,833 22,449 22,641 22,511 19,777 16,586 37.17%
PBT 423 191 567 909 245 859 493 -9.69%
Tax -25 -31 584 -604 -596 -657 -681 -88.93%
NP 398 160 1,151 305 -351 202 -188 -
-
NP to SH 364 130 1,151 305 -351 202 -188 -
-
Tax Rate 5.91% 16.23% -103.00% 66.45% 243.27% 76.48% 138.13% -
Total Cost 26,261 23,673 21,298 22,336 22,862 19,575 16,774 34.79%
-
Net Worth 68,755 73,666 71,627 64,812 68,205 68,521 69,200 -0.42%
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 68,755 73,666 71,627 64,812 68,205 68,521 69,200 -0.42%
NOSH 404,444 433,333 397,931 381,250 40,000 39,607 40,000 366.93%
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 1.49% 0.67% 5.13% 1.35% -1.56% 1.02% -1.13% -
ROE 0.53% 0.18% 1.61% 0.47% -0.51% 0.29% -0.27% -
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 6.59 5.50 5.64 5.94 56.44 49.93 41.47 -70.62%
EPS 0.09 0.03 0.29 0.08 -0.09 0.51 -0.47 -
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 8.71 7.79 7.34 7.40 7.36 6.46 5.42 37.15%
EPS 0.12 0.04 0.38 0.10 -0.11 0.07 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2248 0.2408 0.2341 0.2119 0.223 0.224 0.2262 -0.41%
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 2.28 2.73 2.84 3.20 2.76 3.28 4.12 -32.57%
P/EPS 166.67 500.00 55.32 237.50 -177.27 321.57 -363.83 -
EY 0.60 0.20 1.81 0.42 -0.56 0.31 -0.27 -
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 2.88 3.27 2.84 2.86 3.53 3.00 3.86 -17.72%
P/EPS 211.11 600.00 55.32 212.50 -226.14 294.12 -340.43 -
EY 0.47 0.17 1.81 0.47 -0.44 0.34 -0.29 -
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