[JOE] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -105.87%
YoY- -101.84%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 91,434 87,378 81,515 77,526 72,663 69,570 65,535 24.88%
PBT 1,912 2,580 2,506 2,506 3,657 3,917 5,258 -49.08%
Tax -647 -1,273 -2,538 -2,598 -2,090 -1,716 -1,191 -33.44%
NP 1,265 1,307 -32 -92 1,567 2,201 4,067 -54.12%
-
NP to SH 1,235 1,307 -32 -92 1,567 2,201 4,067 -54.85%
-
Tax Rate 33.84% 49.34% 101.28% 103.67% 57.15% 43.81% 22.65% -
Total Cost 90,169 86,071 81,547 77,618 71,096 67,369 61,468 29.13%
-
Net Worth 73,666 71,627 64,812 68,205 68,521 69,200 40,163 49.89%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 73,666 71,627 64,812 68,205 68,521 69,200 40,163 49.89%
NOSH 433,333 397,931 381,250 40,000 39,607 40,000 40,163 388.98%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.38% 1.50% -0.04% -0.12% 2.16% 3.16% 6.21% -
ROE 1.68% 1.82% -0.05% -0.13% 2.29% 3.18% 10.13% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 21.10 21.96 21.38 194.37 183.46 173.93 163.17 -74.46%
EPS 0.29 0.33 -0.01 -0.23 3.96 5.50 10.13 -90.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.17 1.71 1.73 1.73 1.00 -69.34%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 29.89 28.56 26.65 25.34 23.75 22.74 21.42 24.89%
EPS 0.40 0.43 -0.01 -0.03 0.51 0.72 1.33 -55.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2408 0.2341 0.2119 0.223 0.224 0.2262 0.1313 49.88%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.15 0.16 0.19 1.56 1.64 1.71 1.43 -
P/RPS 0.71 0.73 0.89 0.80 0.89 0.98 0.88 -13.34%
P/EPS 52.63 48.71 -2,263.67 -676.33 41.45 31.08 14.12 140.59%
EY 1.90 2.05 -0.04 -0.15 2.41 3.22 7.08 -58.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.89 1.12 0.91 0.95 0.99 1.43 -27.67%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 31/05/05 28/02/05 26/11/04 25/08/04 27/05/04 27/02/04 -
Price 0.18 0.16 0.17 1.99 1.50 1.60 1.74 -
P/RPS 0.85 0.73 0.80 1.02 0.82 0.92 1.07 -14.23%
P/EPS 63.16 48.71 -2,025.39 -862.76 37.91 29.08 17.18 138.39%
EY 1.58 2.05 -0.05 -0.12 2.64 3.44 5.82 -58.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.89 1.00 1.16 0.87 0.92 1.74 -28.15%

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