[JOE] QoQ Quarter Result on 31-Mar-2007 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -112.87%
YoY- -109.52%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 43,495 34,895 31,240 29,392 26,494 28,074 28,276 33.14%
PBT 1,607 1,427 1,128 720 949 1,346 1,006 36.53%
Tax -829 -776 -441 -726 -286 177 -310 92.31%
NP 778 651 687 -6 663 1,523 696 7.68%
-
NP to SH 702 613 616 -78 606 1,448 645 5.79%
-
Tax Rate 51.59% 54.38% 39.10% 100.83% 30.14% -13.15% 30.82% -
Total Cost 42,717 34,244 30,553 29,398 25,831 26,551 27,580 33.75%
-
Net Worth 74,099 77,646 78,026 74,100 76,759 76,422 76,593 -2.17%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 1,131 - - -
Div Payout % - - - - 186.67% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 74,099 77,646 78,026 74,100 76,759 76,422 76,593 -2.17%
NOSH 389,999 408,666 410,666 390,000 403,999 402,222 403,125 -2.17%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.79% 1.87% 2.20% -0.02% 2.50% 5.42% 2.46% -
ROE 0.95% 0.79% 0.79% -0.11% 0.79% 1.89% 0.84% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.15 8.54 7.61 7.54 6.56 6.98 7.01 36.14%
EPS 0.18 0.15 0.15 -0.02 0.15 0.36 0.16 8.14%
DPS 0.00 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.19 0.19 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 390,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.22 11.41 10.21 9.61 8.66 9.18 9.24 33.19%
EPS 0.23 0.20 0.20 -0.03 0.20 0.47 0.21 6.23%
DPS 0.00 0.00 0.00 0.00 0.37 0.00 0.00 -
NAPS 0.2422 0.2538 0.2551 0.2422 0.2509 0.2498 0.2504 -2.18%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.16 0.19 0.20 0.41 0.14 0.16 0.17 -
P/RPS 1.43 2.23 2.63 5.44 2.13 2.29 2.42 -29.51%
P/EPS 88.89 126.67 133.33 -2,050.00 93.33 44.44 106.25 -11.18%
EY 1.13 0.79 0.75 -0.05 1.07 2.25 0.94 13.01%
DY 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.84 1.00 1.05 2.16 0.74 0.84 0.89 -3.77%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/04/08 28/11/07 30/08/07 31/05/07 27/02/07 29/11/06 29/08/06 -
Price 0.09 0.16 0.19 0.19 0.17 0.14 0.13 -
P/RPS 0.81 1.87 2.50 2.52 2.59 2.01 1.85 -42.25%
P/EPS 50.00 106.67 126.67 -950.00 113.33 38.89 81.25 -27.58%
EY 2.00 0.94 0.79 -0.11 0.88 2.57 1.23 38.15%
DY 0.00 0.00 0.00 0.00 1.65 0.00 0.00 -
P/NAPS 0.47 0.84 1.00 1.00 0.89 0.74 0.68 -21.77%

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