[JOE] QoQ TTM Result on 30-Sep-2001 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -9.41%
YoY- 65.4%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 59,054 58,932 57,131 56,896 57,924 57,934 46,658 17.05%
PBT 7,148 7,246 6,816 7,749 8,639 9,113 7,086 0.58%
Tax -1,735 -1,794 -1,372 -1,712 -1,975 -2,096 -1,474 11.51%
NP 5,413 5,452 5,444 6,037 6,664 7,017 5,612 -2.38%
-
NP to SH 5,413 5,452 5,444 6,037 6,664 7,017 5,612 -2.38%
-
Tax Rate 24.27% 24.76% 20.13% 22.09% 22.86% 23.00% 20.80% -
Total Cost 53,641 53,480 51,687 50,859 51,260 50,917 41,046 19.59%
-
Net Worth 40,041 40,000 62,845 61,599 61,096 48,448 47,191 -10.40%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 968 968 968 968 - -
Div Payout % - - 17.80% 16.05% 14.54% 13.81% - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 40,041 40,000 62,845 61,599 61,096 48,448 47,191 -10.40%
NOSH 40,041 40,000 40,029 39,999 39,932 32,298 32,322 15.39%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 9.17% 9.25% 9.53% 10.61% 11.50% 12.11% 12.03% -
ROE 13.52% 13.63% 8.66% 9.80% 10.91% 14.48% 11.89% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 147.48 147.33 142.72 142.24 145.05 179.37 144.35 1.44%
EPS 13.52 13.63 13.60 15.09 16.69 21.73 17.36 -15.39%
DPS 0.00 0.00 2.42 2.42 2.43 3.00 0.00 -
NAPS 1.00 1.00 1.57 1.54 1.53 1.50 1.46 -22.35%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 19.30 19.26 18.68 18.60 18.93 18.94 15.25 17.05%
EPS 1.77 1.78 1.78 1.97 2.18 2.29 1.83 -2.20%
DPS 0.00 0.00 0.32 0.32 0.32 0.32 0.00 -
NAPS 0.1309 0.1308 0.2054 0.2014 0.1997 0.1584 0.1543 -10.41%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.75 1.60 1.67 1.43 1.85 1.48 1.80 -
P/RPS 1.19 1.09 1.17 1.01 1.28 0.83 1.25 -3.23%
P/EPS 12.95 11.74 12.28 9.47 11.09 6.81 10.37 16.01%
EY 7.72 8.52 8.14 10.55 9.02 14.68 9.65 -13.85%
DY 0.00 0.00 1.45 1.69 1.31 2.03 0.00 -
P/NAPS 1.75 1.60 1.06 0.93 1.21 0.99 1.23 26.58%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 29/05/02 27/02/02 29/11/01 27/08/01 31/05/01 - -
Price 1.45 1.57 1.61 1.60 1.60 1.52 0.00 -
P/RPS 0.98 1.07 1.13 1.12 1.10 0.85 0.00 -
P/EPS 10.73 11.52 11.84 10.60 9.59 7.00 0.00 -
EY 9.32 8.68 8.45 9.43 10.43 14.29 0.00 -
DY 0.00 0.00 1.50 1.51 1.52 1.97 0.00 -
P/NAPS 1.45 1.57 1.03 1.04 1.05 1.01 0.00 -

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