[JOE] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 14.52%
YoY- 15.84%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 48,451 45,077 31,467 43,495 34,895 31,240 29,392 39.41%
PBT 1,325 1,271 713 1,607 1,427 1,128 720 50.00%
Tax -242 -256 683 -829 -776 -441 -726 -51.82%
NP 1,083 1,015 1,396 778 651 687 -6 -
-
NP to SH 929 883 1,258 702 613 616 -78 -
-
Tax Rate 18.26% 20.14% -95.79% 51.59% 54.38% 39.10% 100.83% -
Total Cost 47,368 44,062 30,071 42,717 34,244 30,553 29,398 37.32%
-
Net Worth 117,363 120,409 117,413 74,099 77,646 78,026 74,100 35.76%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 117,363 120,409 117,413 74,099 77,646 78,026 74,100 35.76%
NOSH 774,166 802,727 419,333 389,999 408,666 410,666 390,000 57.75%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.24% 2.25% 4.44% 1.79% 1.87% 2.20% -0.02% -
ROE 0.79% 0.73% 1.07% 0.95% 0.79% 0.79% -0.11% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.26 5.62 7.50 11.15 8.54 7.61 7.54 -11.63%
EPS 0.12 0.11 0.30 0.18 0.15 0.15 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1516 0.15 0.28 0.19 0.19 0.19 0.19 -13.93%
Adjusted Per Share Value based on latest NOSH - 389,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 15.83 14.72 10.28 14.21 11.40 10.20 9.60 39.44%
EPS 0.30 0.29 0.41 0.23 0.20 0.20 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3833 0.3933 0.3835 0.242 0.2536 0.2549 0.242 35.76%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.09 0.08 0.10 0.16 0.19 0.20 0.41 -
P/RPS 1.44 1.42 1.33 1.43 2.23 2.63 5.44 -58.67%
P/EPS 75.00 72.73 33.33 88.89 126.67 133.33 -2,050.00 -
EY 1.33 1.38 3.00 1.13 0.79 0.75 -0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.36 0.84 1.00 1.05 2.16 -57.80%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 28/08/08 30/05/08 25/04/08 28/11/07 30/08/07 31/05/07 -
Price 0.08 0.09 0.09 0.09 0.16 0.19 0.19 -
P/RPS 1.28 1.60 1.20 0.81 1.87 2.50 2.52 -36.26%
P/EPS 66.67 81.82 30.00 50.00 106.67 126.67 -950.00 -
EY 1.50 1.22 3.33 2.00 0.94 0.79 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.32 0.47 0.84 1.00 1.00 -34.43%

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