[JOE] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -28.81%
YoY- -69.81%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 87,378 81,515 77,526 72,663 69,570 65,535 64,192 22.80%
PBT 2,580 2,506 2,506 3,657 3,917 5,258 5,982 -42.88%
Tax -1,273 -2,538 -2,598 -2,090 -1,716 -1,191 -975 19.43%
NP 1,307 -32 -92 1,567 2,201 4,067 5,007 -59.12%
-
NP to SH 1,307 -32 -92 1,567 2,201 4,067 5,007 -59.12%
-
Tax Rate 49.34% 101.28% 103.67% 57.15% 43.81% 22.65% 16.30% -
Total Cost 86,071 81,547 77,618 71,096 67,369 61,468 59,185 28.33%
-
Net Worth 71,627 64,812 68,205 68,521 69,200 40,163 70,000 1.54%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 71,627 64,812 68,205 68,521 69,200 40,163 70,000 1.54%
NOSH 397,931 381,250 40,000 39,607 40,000 40,163 40,000 361.91%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.50% -0.04% -0.12% 2.16% 3.16% 6.21% 7.80% -
ROE 1.82% -0.05% -0.13% 2.29% 3.18% 10.13% 7.15% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 21.96 21.38 194.37 183.46 173.93 163.17 160.48 -73.41%
EPS 0.33 -0.01 -0.23 3.96 5.50 10.13 12.52 -91.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 1.71 1.73 1.73 1.00 1.75 -78.01%
Adjusted Per Share Value based on latest NOSH - 39,607
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.56 26.65 25.34 23.75 22.74 21.42 20.98 22.80%
EPS 0.43 -0.01 -0.03 0.51 0.72 1.33 1.64 -59.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2341 0.2119 0.223 0.224 0.2262 0.1313 0.2288 1.53%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.16 0.19 1.56 1.64 1.71 1.43 1.40 -
P/RPS 0.73 0.89 0.80 0.89 0.98 0.88 0.87 -11.02%
P/EPS 48.71 -2,263.67 -676.33 41.45 31.08 14.12 11.18 166.51%
EY 2.05 -0.04 -0.15 2.41 3.22 7.08 8.94 -62.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.12 0.91 0.95 0.99 1.43 0.80 7.35%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 26/11/04 25/08/04 27/05/04 27/02/04 27/11/03 -
Price 0.16 0.17 1.99 1.50 1.60 1.74 1.45 -
P/RPS 0.73 0.80 1.02 0.82 0.92 1.07 0.90 -13.01%
P/EPS 48.71 -2,025.39 -862.76 37.91 29.08 17.18 11.58 160.35%
EY 2.05 -0.05 -0.12 2.64 3.44 5.82 8.63 -61.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.00 1.16 0.87 0.92 1.74 0.83 4.75%

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