[JOE] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 0.15%
YoY- -10.2%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 65,250 63,950 64,476 63,210 59,054 58,932 57,131 9.28%
PBT 6,600 6,987 7,610 7,530 7,148 7,246 6,816 -2.12%
Tax -1,409 -1,485 -2,373 -2,109 -1,735 -1,794 -1,372 1.79%
NP 5,191 5,502 5,237 5,421 5,413 5,452 5,444 -3.13%
-
NP to SH 5,191 5,502 5,237 5,421 5,413 5,452 5,444 -3.13%
-
Tax Rate 21.35% 21.25% 31.18% 28.01% 24.27% 24.76% 20.13% -
Total Cost 60,059 58,448 59,239 57,789 53,641 53,480 51,687 10.55%
-
Net Worth 68,800 39,981 39,920 39,939 40,041 40,000 62,845 6.23%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 968 -
Div Payout % - - - - - - 17.80% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 68,800 39,981 39,920 39,939 40,041 40,000 62,845 6.23%
NOSH 40,000 39,981 39,920 39,939 40,041 40,000 40,029 -0.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.96% 8.60% 8.12% 8.58% 9.17% 9.25% 9.53% -
ROE 7.55% 13.76% 13.12% 13.57% 13.52% 13.63% 8.66% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 163.13 159.95 161.51 158.26 147.48 147.33 142.72 9.34%
EPS 12.98 13.76 13.12 13.57 13.52 13.63 13.60 -3.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.42 -
NAPS 1.72 1.00 1.00 1.00 1.00 1.00 1.57 6.28%
Adjusted Per Share Value based on latest NOSH - 39,939
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 21.31 20.89 21.06 20.65 19.29 19.25 18.66 9.28%
EPS 1.70 1.80 1.71 1.77 1.77 1.78 1.78 -3.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
NAPS 0.2247 0.1306 0.1304 0.1305 0.1308 0.1307 0.2053 6.22%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.38 1.35 1.14 1.40 1.75 1.60 1.67 -
P/RPS 0.85 0.84 0.71 0.88 1.19 1.09 1.17 -19.23%
P/EPS 10.63 9.81 8.69 10.31 12.95 11.74 12.28 -9.19%
EY 9.40 10.19 11.51 9.70 7.72 8.52 8.14 10.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.45 -
P/NAPS 0.80 1.35 1.14 1.40 1.75 1.60 1.06 -17.14%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 27/02/03 28/11/02 29/08/02 29/05/02 27/02/02 -
Price 1.38 1.18 1.38 1.45 1.45 1.57 1.61 -
P/RPS 0.85 0.74 0.85 0.92 0.98 1.07 1.13 -17.33%
P/EPS 10.63 8.57 10.52 10.68 10.73 11.52 11.84 -6.95%
EY 9.40 11.66 9.51 9.36 9.32 8.68 8.45 7.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
P/NAPS 0.80 1.18 1.38 1.45 1.45 1.57 1.03 -15.54%

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