[JOE] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 20.33%
YoY- 43.61%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 28,074 28,276 24,034 25,144 26,659 23,833 22,449 16.05%
PBT 1,346 1,006 2,027 535 423 191 567 77.86%
Tax 177 -310 -1,175 -62 -25 -31 584 -54.84%
NP 1,523 696 852 473 398 160 1,151 20.50%
-
NP to SH 1,448 645 819 438 364 130 1,151 16.52%
-
Tax Rate -13.15% 30.82% 57.97% 11.59% 5.91% 16.23% -103.00% -
Total Cost 26,551 27,580 23,182 24,671 26,261 23,673 21,298 15.81%
-
Net Worth 76,422 76,593 73,710 71,672 68,755 73,666 71,627 4.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 796 - - - -
Div Payout % - - - 181.82% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 76,422 76,593 73,710 71,672 68,755 73,666 71,627 4.41%
NOSH 402,222 403,125 409,499 398,181 404,444 433,333 397,931 0.71%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.42% 2.46% 3.54% 1.88% 1.49% 0.67% 5.13% -
ROE 1.89% 0.84% 1.11% 0.61% 0.53% 0.18% 1.61% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.98 7.01 5.87 6.31 6.59 5.50 5.64 15.25%
EPS 0.36 0.16 0.20 0.11 0.09 0.03 0.29 15.49%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.18 0.17 0.17 0.18 3.66%
Adjusted Per Share Value based on latest NOSH - 398,181
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.18 9.24 7.86 8.22 8.71 7.79 7.34 16.06%
EPS 0.47 0.21 0.27 0.14 0.12 0.04 0.38 15.20%
DPS 0.00 0.00 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.2498 0.2504 0.241 0.2343 0.2248 0.2408 0.2341 4.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.16 0.17 0.15 0.19 0.15 0.15 0.16 -
P/RPS 2.29 2.42 2.56 3.01 2.28 2.73 2.84 -13.35%
P/EPS 44.44 106.25 75.00 172.73 166.67 500.00 55.32 -13.57%
EY 2.25 0.94 1.33 0.58 0.60 0.20 1.81 15.59%
DY 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 0.84 0.89 0.83 1.06 0.88 0.88 0.89 -3.77%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 31/05/06 24/02/06 29/11/05 22/08/05 31/05/05 -
Price 0.14 0.13 0.14 0.16 0.19 0.18 0.16 -
P/RPS 2.01 1.85 2.39 2.53 2.88 3.27 2.84 -20.56%
P/EPS 38.89 81.25 70.00 145.45 211.11 600.00 55.32 -20.92%
EY 2.57 1.23 1.43 0.69 0.47 0.17 1.81 26.30%
DY 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 0.74 0.68 0.78 0.89 1.12 1.06 0.89 -11.56%

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