[JOE] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 5.46%
YoY- -47.33%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 168,490 154,934 141,097 139,022 122,021 115,200 112,236 31.01%
PBT 4,916 5,018 4,875 4,882 4,224 4,143 4,021 14.29%
Tax -644 -1,178 -1,363 -2,772 -2,229 -1,276 -1,145 -31.79%
NP 4,272 3,840 3,512 2,110 1,995 2,867 2,876 30.09%
-
NP to SH 3,772 3,456 3,189 1,853 1,757 2,592 2,621 27.38%
-
Tax Rate 13.10% 23.48% 27.96% 56.78% 52.77% 30.80% 28.48% -
Total Cost 164,218 151,094 137,585 136,912 120,026 112,333 109,360 31.03%
-
Net Worth 117,363 120,409 117,413 74,099 77,646 78,026 74,100 35.76%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - 1,131 1,131 1,131 -
Div Payout % - - - - 64.38% 43.64% 43.16% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 117,363 120,409 117,413 74,099 77,646 78,026 74,100 35.76%
NOSH 774,166 802,727 419,333 389,999 408,666 410,666 390,000 57.75%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.54% 2.48% 2.49% 1.52% 1.63% 2.49% 2.56% -
ROE 3.21% 2.87% 2.72% 2.50% 2.26% 3.32% 3.54% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.76 19.30 33.65 35.65 29.86 28.05 28.78 -16.96%
EPS 0.49 0.43 0.76 0.48 0.43 0.63 0.67 -18.78%
DPS 0.00 0.00 0.00 0.00 0.28 0.28 0.29 -
NAPS 0.1516 0.15 0.28 0.19 0.19 0.19 0.19 -13.93%
Adjusted Per Share Value based on latest NOSH - 389,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 55.03 50.61 46.09 45.41 39.86 37.63 36.66 31.00%
EPS 1.23 1.13 1.04 0.61 0.57 0.85 0.86 26.85%
DPS 0.00 0.00 0.00 0.00 0.37 0.37 0.37 -
NAPS 0.3833 0.3933 0.3835 0.242 0.2536 0.2549 0.242 35.76%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.09 0.08 0.10 0.16 0.19 0.20 0.41 -
P/RPS 0.41 0.41 0.30 0.45 0.64 0.71 1.42 -56.21%
P/EPS 18.47 18.58 13.15 33.68 44.19 31.69 61.01 -54.81%
EY 5.41 5.38 7.60 2.97 2.26 3.16 1.64 121.11%
DY 0.00 0.00 0.00 0.00 1.46 1.38 0.71 -
P/NAPS 0.59 0.53 0.36 0.84 1.00 1.05 2.16 -57.80%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 28/08/08 30/05/08 25/04/08 28/11/07 30/08/07 31/05/07 -
Price 0.08 0.09 0.09 0.09 0.16 0.19 0.19 -
P/RPS 0.37 0.47 0.27 0.25 0.54 0.68 0.66 -31.93%
P/EPS 16.42 20.90 11.83 18.94 37.21 30.10 28.27 -30.31%
EY 6.09 4.78 8.45 5.28 2.69 3.32 3.54 43.43%
DY 0.00 0.00 0.00 0.00 1.73 1.45 1.53 -
P/NAPS 0.53 0.60 0.32 0.47 0.84 1.00 1.00 -34.43%

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