[JOE] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 4184.38%
YoY- -40.62%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 98,085 95,582 91,434 87,378 81,515 77,526 72,663 22.07%
PBT 1,716 2,090 1,912 2,580 2,506 2,506 3,657 -39.53%
Tax 466 -76 -647 -1,273 -2,538 -2,598 -2,090 -
NP 2,182 2,014 1,265 1,307 -32 -92 1,567 24.62%
-
NP to SH 2,083 1,950 1,235 1,307 -32 -92 1,567 20.83%
-
Tax Rate -27.16% 3.64% 33.84% 49.34% 101.28% 103.67% 57.15% -
Total Cost 95,903 93,568 90,169 86,071 81,547 77,618 71,096 22.01%
-
Net Worth 71,672 68,755 73,666 71,627 64,812 68,205 68,521 3.03%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 796 - - - - - - -
Div Payout % 38.23% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 71,672 68,755 73,666 71,627 64,812 68,205 68,521 3.03%
NOSH 398,181 404,444 433,333 397,931 381,250 40,000 39,607 363.85%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.22% 2.11% 1.38% 1.50% -0.04% -0.12% 2.16% -
ROE 2.91% 2.84% 1.68% 1.82% -0.05% -0.13% 2.29% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 24.63 23.63 21.10 21.96 21.38 194.37 183.46 -73.68%
EPS 0.52 0.48 0.29 0.33 -0.01 -0.23 3.96 -74.06%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.18 0.17 1.71 1.73 -77.78%
Adjusted Per Share Value based on latest NOSH - 397,931
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 32.06 31.24 29.89 28.56 26.65 25.34 23.75 22.07%
EPS 0.68 0.64 0.40 0.43 -0.01 -0.03 0.51 21.07%
DPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2343 0.2248 0.2408 0.2341 0.2119 0.223 0.224 3.03%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.19 0.15 0.15 0.16 0.19 1.56 1.64 -
P/RPS 0.77 0.63 0.71 0.73 0.89 0.80 0.89 -9.17%
P/EPS 36.32 31.11 52.63 48.71 -2,263.67 -676.33 41.45 -8.40%
EY 2.75 3.21 1.90 2.05 -0.04 -0.15 2.41 9.17%
DY 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.88 0.88 0.89 1.12 0.91 0.95 7.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 29/11/05 22/08/05 31/05/05 28/02/05 26/11/04 25/08/04 -
Price 0.16 0.19 0.18 0.16 0.17 1.99 1.50 -
P/RPS 0.65 0.80 0.85 0.73 0.80 1.02 0.82 -14.31%
P/EPS 30.59 39.41 63.16 48.71 -2,025.39 -862.76 37.91 -13.29%
EY 3.27 2.54 1.58 2.05 -0.05 -0.12 2.64 15.29%
DY 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.12 1.06 0.89 1.00 1.16 0.87 1.52%

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