[JOE] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -5.51%
YoY- -21.19%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 99,670 98,085 95,582 91,434 87,378 81,515 77,526 18.25%
PBT 3,176 1,716 2,090 1,912 2,580 2,506 2,506 17.12%
Tax -1,293 466 -76 -647 -1,273 -2,538 -2,598 -37.22%
NP 1,883 2,182 2,014 1,265 1,307 -32 -92 -
-
NP to SH 1,751 2,083 1,950 1,235 1,307 -32 -92 -
-
Tax Rate 40.71% -27.16% 3.64% 33.84% 49.34% 101.28% 103.67% -
Total Cost 97,787 95,903 93,568 90,169 86,071 81,547 77,618 16.66%
-
Net Worth 73,710 71,672 68,755 73,666 71,627 64,812 68,205 5.31%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 796 796 - - - - - -
Div Payout % 45.48% 38.23% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 73,710 71,672 68,755 73,666 71,627 64,812 68,205 5.31%
NOSH 409,499 398,181 404,444 433,333 397,931 381,250 40,000 372.14%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.89% 2.22% 2.11% 1.38% 1.50% -0.04% -0.12% -
ROE 2.38% 2.91% 2.84% 1.68% 1.82% -0.05% -0.13% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 24.34 24.63 23.63 21.10 21.96 21.38 194.37 -75.00%
EPS 0.43 0.52 0.48 0.29 0.33 -0.01 -0.23 -
DPS 0.19 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.17 0.18 0.17 1.71 -77.73%
Adjusted Per Share Value based on latest NOSH - 433,333
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 32.58 32.06 31.24 29.89 28.56 26.65 25.34 18.25%
EPS 0.57 0.68 0.64 0.40 0.43 -0.01 -0.03 -
DPS 0.26 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.241 0.2343 0.2248 0.2408 0.2341 0.2119 0.223 5.31%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.15 0.19 0.15 0.15 0.16 0.19 1.56 -
P/RPS 0.62 0.77 0.63 0.71 0.73 0.89 0.80 -15.64%
P/EPS 35.08 36.32 31.11 52.63 48.71 -2,263.67 -676.33 -
EY 2.85 2.75 3.21 1.90 2.05 -0.04 -0.15 -
DY 1.30 1.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.06 0.88 0.88 0.89 1.12 0.91 -5.95%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 24/02/06 29/11/05 22/08/05 31/05/05 28/02/05 26/11/04 -
Price 0.14 0.16 0.19 0.18 0.16 0.17 1.99 -
P/RPS 0.58 0.65 0.80 0.85 0.73 0.80 1.02 -31.38%
P/EPS 32.74 30.59 39.41 63.16 48.71 -2,025.39 -862.76 -
EY 3.05 3.27 2.54 1.58 2.05 -0.05 -0.12 -
DY 1.39 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 1.12 1.06 0.89 1.00 1.16 -23.26%

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