[JOE] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -58.15%
YoY- 38.36%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 34,895 31,240 29,392 26,494 28,074 28,276 24,034 28.19%
PBT 1,427 1,128 720 949 1,346 1,006 2,027 -20.84%
Tax -776 -441 -726 -286 177 -310 -1,175 -24.14%
NP 651 687 -6 663 1,523 696 852 -16.40%
-
NP to SH 613 616 -78 606 1,448 645 819 -17.54%
-
Tax Rate 54.38% 39.10% 100.83% 30.14% -13.15% 30.82% 57.97% -
Total Cost 34,244 30,553 29,398 25,831 26,551 27,580 23,182 29.67%
-
Net Worth 77,646 78,026 74,100 76,759 76,422 76,593 73,710 3.52%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 1,131 - - - -
Div Payout % - - - 186.67% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 77,646 78,026 74,100 76,759 76,422 76,593 73,710 3.52%
NOSH 408,666 410,666 390,000 403,999 402,222 403,125 409,499 -0.13%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.87% 2.20% -0.02% 2.50% 5.42% 2.46% 3.54% -
ROE 0.79% 0.79% -0.11% 0.79% 1.89% 0.84% 1.11% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.54 7.61 7.54 6.56 6.98 7.01 5.87 28.36%
EPS 0.15 0.15 -0.02 0.15 0.36 0.16 0.20 -17.43%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.19 0.19 0.18 3.66%
Adjusted Per Share Value based on latest NOSH - 403,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.41 10.21 9.61 8.66 9.18 9.24 7.86 28.17%
EPS 0.20 0.20 -0.03 0.20 0.47 0.21 0.27 -18.11%
DPS 0.00 0.00 0.00 0.37 0.00 0.00 0.00 -
NAPS 0.2538 0.2551 0.2422 0.2509 0.2498 0.2504 0.241 3.50%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.19 0.20 0.41 0.14 0.16 0.17 0.15 -
P/RPS 2.23 2.63 5.44 2.13 2.29 2.42 2.56 -8.78%
P/EPS 126.67 133.33 -2,050.00 93.33 44.44 106.25 75.00 41.77%
EY 0.79 0.75 -0.05 1.07 2.25 0.94 1.33 -29.31%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.05 2.16 0.74 0.84 0.89 0.83 13.21%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 30/08/07 31/05/07 27/02/07 29/11/06 29/08/06 31/05/06 -
Price 0.16 0.19 0.19 0.17 0.14 0.13 0.14 -
P/RPS 1.87 2.50 2.52 2.59 2.01 1.85 2.39 -15.07%
P/EPS 106.67 126.67 -950.00 113.33 38.89 81.25 70.00 32.38%
EY 0.94 0.79 -0.11 0.88 2.57 1.23 1.43 -24.37%
DY 0.00 0.00 0.00 1.65 0.00 0.00 0.00 -
P/NAPS 0.84 1.00 1.00 0.89 0.74 0.68 0.78 5.05%

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