[JOE] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -15.94%
YoY- 33.97%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 106,878 105,528 104,113 99,670 98,085 95,582 91,434 10.93%
PBT 5,328 4,914 3,991 3,176 1,716 2,090 1,912 97.65%
Tax -1,594 -1,370 -1,572 -1,293 466 -76 -647 82.11%
NP 3,734 3,544 2,419 1,883 2,182 2,014 1,265 105.36%
-
NP to SH 3,518 3,350 2,266 1,751 2,083 1,950 1,235 100.56%
-
Tax Rate 29.92% 27.88% 39.39% 40.71% -27.16% 3.64% 33.84% -
Total Cost 103,144 101,984 101,694 97,787 95,903 93,568 90,169 9.34%
-
Net Worth 76,759 76,422 76,593 73,710 71,672 68,755 73,666 2.77%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 796 796 796 796 - - -
Div Payout % - 23.77% 35.14% 45.48% 38.23% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 76,759 76,422 76,593 73,710 71,672 68,755 73,666 2.77%
NOSH 403,999 402,222 403,125 409,499 398,181 404,444 433,333 -4.55%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.49% 3.36% 2.32% 1.89% 2.22% 2.11% 1.38% -
ROE 4.58% 4.38% 2.96% 2.38% 2.91% 2.84% 1.68% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 26.45 26.24 25.83 24.34 24.63 23.63 21.10 16.21%
EPS 0.87 0.83 0.56 0.43 0.52 0.48 0.29 107.59%
DPS 0.00 0.20 0.20 0.19 0.20 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.18 0.17 0.17 7.67%
Adjusted Per Share Value based on latest NOSH - 409,499
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.94 34.50 34.03 32.58 32.06 31.24 29.89 10.93%
EPS 1.15 1.10 0.74 0.57 0.68 0.64 0.40 101.80%
DPS 0.00 0.26 0.26 0.26 0.26 0.00 0.00 -
NAPS 0.2509 0.2498 0.2504 0.241 0.2343 0.2248 0.2408 2.76%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.16 0.17 0.15 0.19 0.15 0.15 -
P/RPS 0.53 0.61 0.66 0.62 0.77 0.63 0.71 -17.66%
P/EPS 16.08 19.21 30.24 35.08 36.32 31.11 52.63 -54.53%
EY 6.22 5.21 3.31 2.85 2.75 3.21 1.90 119.99%
DY 0.00 1.25 1.18 1.30 1.05 0.00 0.00 -
P/NAPS 0.74 0.84 0.89 0.83 1.06 0.88 0.88 -10.88%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 29/08/06 31/05/06 24/02/06 29/11/05 22/08/05 -
Price 0.17 0.14 0.13 0.14 0.16 0.19 0.18 -
P/RPS 0.64 0.53 0.50 0.58 0.65 0.80 0.85 -17.19%
P/EPS 19.52 16.81 23.13 32.74 30.59 39.41 63.16 -54.19%
EY 5.12 5.95 4.32 3.05 3.27 2.54 1.58 118.51%
DY 0.00 1.43 1.54 1.39 1.25 0.00 0.00 -
P/NAPS 0.89 0.74 0.68 0.78 0.89 1.12 1.06 -10.97%

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