[JOE] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -3.39%
YoY- -3.8%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 64,192 65,250 63,950 64,476 63,210 59,054 58,932 5.85%
PBT 5,982 6,600 6,987 7,610 7,530 7,148 7,246 -11.98%
Tax -975 -1,409 -1,485 -2,373 -2,109 -1,735 -1,794 -33.37%
NP 5,007 5,191 5,502 5,237 5,421 5,413 5,452 -5.51%
-
NP to SH 5,007 5,191 5,502 5,237 5,421 5,413 5,452 -5.51%
-
Tax Rate 16.30% 21.35% 21.25% 31.18% 28.01% 24.27% 24.76% -
Total Cost 59,185 60,059 58,448 59,239 57,789 53,641 53,480 6.98%
-
Net Worth 70,000 68,800 39,981 39,920 39,939 40,041 40,000 45.17%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 70,000 68,800 39,981 39,920 39,939 40,041 40,000 45.17%
NOSH 40,000 40,000 39,981 39,920 39,939 40,041 40,000 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.80% 7.96% 8.60% 8.12% 8.58% 9.17% 9.25% -
ROE 7.15% 7.55% 13.76% 13.12% 13.57% 13.52% 13.63% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 160.48 163.13 159.95 161.51 158.26 147.48 147.33 5.85%
EPS 12.52 12.98 13.76 13.12 13.57 13.52 13.63 -5.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.72 1.00 1.00 1.00 1.00 1.00 45.17%
Adjusted Per Share Value based on latest NOSH - 39,920
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.97 21.31 20.89 21.06 20.65 19.29 19.25 5.86%
EPS 1.64 1.70 1.80 1.71 1.77 1.77 1.78 -5.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2286 0.2247 0.1306 0.1304 0.1305 0.1308 0.1307 45.11%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.40 1.38 1.35 1.14 1.40 1.75 1.60 -
P/RPS 0.87 0.85 0.84 0.71 0.88 1.19 1.09 -13.94%
P/EPS 11.18 10.63 9.81 8.69 10.31 12.95 11.74 -3.20%
EY 8.94 9.40 10.19 11.51 9.70 7.72 8.52 3.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 1.35 1.14 1.40 1.75 1.60 -36.97%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 28/08/03 30/05/03 27/02/03 28/11/02 29/08/02 29/05/02 -
Price 1.45 1.38 1.18 1.38 1.45 1.45 1.57 -
P/RPS 0.90 0.85 0.74 0.85 0.92 0.98 1.07 -10.88%
P/EPS 11.58 10.63 8.57 10.52 10.68 10.73 11.52 0.34%
EY 8.63 9.40 11.66 9.51 9.36 9.32 8.68 -0.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.80 1.18 1.38 1.45 1.45 1.57 -34.59%

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