[JOE] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 57.89%
YoY- 2219.57%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 104,113 99,670 98,085 95,582 91,434 87,378 81,515 17.77%
PBT 3,991 3,176 1,716 2,090 1,912 2,580 2,506 36.49%
Tax -1,572 -1,293 466 -76 -647 -1,273 -2,538 -27.40%
NP 2,419 1,883 2,182 2,014 1,265 1,307 -32 -
-
NP to SH 2,266 1,751 2,083 1,950 1,235 1,307 -32 -
-
Tax Rate 39.39% 40.71% -27.16% 3.64% 33.84% 49.34% 101.28% -
Total Cost 101,694 97,787 95,903 93,568 90,169 86,071 81,547 15.90%
-
Net Worth 76,593 73,710 71,672 68,755 73,666 71,627 64,812 11.81%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 796 796 796 - - - - -
Div Payout % 35.14% 45.48% 38.23% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 76,593 73,710 71,672 68,755 73,666 71,627 64,812 11.81%
NOSH 403,125 409,499 398,181 404,444 433,333 397,931 381,250 3.80%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.32% 1.89% 2.22% 2.11% 1.38% 1.50% -0.04% -
ROE 2.96% 2.38% 2.91% 2.84% 1.68% 1.82% -0.05% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 25.83 24.34 24.63 23.63 21.10 21.96 21.38 13.47%
EPS 0.56 0.43 0.52 0.48 0.29 0.33 -0.01 -
DPS 0.20 0.19 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.17 0.17 0.18 0.17 7.71%
Adjusted Per Share Value based on latest NOSH - 404,444
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 34.03 32.58 32.06 31.24 29.89 28.56 26.65 17.75%
EPS 0.74 0.57 0.68 0.64 0.40 0.43 -0.01 -
DPS 0.26 0.26 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.2504 0.241 0.2343 0.2248 0.2408 0.2341 0.2119 11.80%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.17 0.15 0.19 0.15 0.15 0.16 0.19 -
P/RPS 0.66 0.62 0.77 0.63 0.71 0.73 0.89 -18.11%
P/EPS 30.24 35.08 36.32 31.11 52.63 48.71 -2,263.67 -
EY 3.31 2.85 2.75 3.21 1.90 2.05 -0.04 -
DY 1.18 1.30 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.83 1.06 0.88 0.88 0.89 1.12 -14.24%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 31/05/06 24/02/06 29/11/05 22/08/05 31/05/05 28/02/05 -
Price 0.13 0.14 0.16 0.19 0.18 0.16 0.17 -
P/RPS 0.50 0.58 0.65 0.80 0.85 0.73 0.80 -26.96%
P/EPS 23.13 32.74 30.59 39.41 63.16 48.71 -2,025.39 -
EY 4.32 3.05 3.27 2.54 1.58 2.05 -0.05 -
DY 1.54 1.39 1.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.78 0.89 1.12 1.06 0.89 1.00 -22.72%

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