[JOE] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 29.41%
YoY- 83.48%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 112,236 106,878 105,528 104,113 99,670 98,085 95,582 11.31%
PBT 4,021 5,328 4,914 3,991 3,176 1,716 2,090 54.75%
Tax -1,145 -1,594 -1,370 -1,572 -1,293 466 -76 511.00%
NP 2,876 3,734 3,544 2,419 1,883 2,182 2,014 26.83%
-
NP to SH 2,621 3,518 3,350 2,266 1,751 2,083 1,950 21.81%
-
Tax Rate 28.48% 29.92% 27.88% 39.39% 40.71% -27.16% 3.64% -
Total Cost 109,360 103,144 101,984 101,694 97,787 95,903 93,568 10.96%
-
Net Worth 74,100 76,759 76,422 76,593 73,710 71,672 68,755 5.12%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,131 - 796 796 796 796 - -
Div Payout % 43.16% - 23.77% 35.14% 45.48% 38.23% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 74,100 76,759 76,422 76,593 73,710 71,672 68,755 5.12%
NOSH 390,000 403,999 402,222 403,125 409,499 398,181 404,444 -2.39%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.56% 3.49% 3.36% 2.32% 1.89% 2.22% 2.11% -
ROE 3.54% 4.58% 4.38% 2.96% 2.38% 2.91% 2.84% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 28.78 26.45 26.24 25.83 24.34 24.63 23.63 14.06%
EPS 0.67 0.87 0.83 0.56 0.43 0.52 0.48 24.92%
DPS 0.29 0.00 0.20 0.20 0.19 0.20 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.18 0.18 0.17 7.70%
Adjusted Per Share Value based on latest NOSH - 403,125
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 36.66 34.91 34.47 34.01 32.55 32.04 31.22 11.31%
EPS 0.86 1.15 1.09 0.74 0.57 0.68 0.64 21.79%
DPS 0.37 0.00 0.26 0.26 0.26 0.26 0.00 -
NAPS 0.242 0.2507 0.2496 0.2502 0.2408 0.2341 0.2246 5.10%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.41 0.14 0.16 0.17 0.15 0.19 0.15 -
P/RPS 1.42 0.53 0.61 0.66 0.62 0.77 0.63 71.99%
P/EPS 61.01 16.08 19.21 30.24 35.08 36.32 31.11 56.73%
EY 1.64 6.22 5.21 3.31 2.85 2.75 3.21 -36.11%
DY 0.71 0.00 1.25 1.18 1.30 1.05 0.00 -
P/NAPS 2.16 0.74 0.84 0.89 0.83 1.06 0.88 82.06%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 27/02/07 29/11/06 29/08/06 31/05/06 24/02/06 29/11/05 -
Price 0.19 0.17 0.14 0.13 0.14 0.16 0.19 -
P/RPS 0.66 0.64 0.53 0.50 0.58 0.65 0.80 -12.04%
P/EPS 28.27 19.52 16.81 23.13 32.74 30.59 39.41 -19.88%
EY 3.54 5.12 5.95 4.32 3.05 3.27 2.54 24.79%
DY 1.53 0.00 1.43 1.54 1.39 1.25 0.00 -
P/NAPS 1.00 0.89 0.74 0.68 0.78 0.89 1.12 -7.28%

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