[JOE] YoY Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -18.15%
YoY- -17.96%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 95,332 79,108 66,736 61,536 61,048 61,088 9.30%
PBT 764 3,436 4,476 5,328 6,416 8,312 -37.94%
Tax -124 -2,628 -1,132 -1,436 -1,672 -2,156 -43.49%
NP 640 808 3,344 3,892 4,744 6,156 -36.39%
-
NP to SH 520 808 3,344 3,892 4,744 6,156 -38.98%
-
Tax Rate 16.23% 76.48% 25.29% 26.95% 26.06% 25.94% -
Total Cost 94,692 78,300 63,392 57,644 56,304 54,932 11.49%
-
Net Worth 73,666 68,521 68,800 64,466 61,096 39,112 13.49%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 73,666 68,521 68,800 64,466 61,096 39,112 13.49%
NOSH 433,333 39,607 40,000 40,041 39,932 28,342 72.48%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.67% 1.02% 5.01% 6.32% 7.77% 10.08% -
ROE 0.71% 1.18% 4.86% 6.04% 7.76% 15.74% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 22.00 199.73 166.84 153.68 152.88 215.53 -36.62%
EPS 0.12 2.04 8.36 9.72 11.88 21.72 -64.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 1.73 1.72 1.61 1.53 1.38 -34.20%
Adjusted Per Share Value based on latest NOSH - 40,041
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 31.14 25.84 21.80 20.10 19.94 19.95 9.30%
EPS 0.17 0.26 1.09 1.27 1.55 2.01 -38.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2406 0.2238 0.2247 0.2106 0.1996 0.1278 13.48%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 0.15 1.64 1.38 1.75 1.85 0.00 -
P/RPS 0.68 0.82 0.83 1.14 1.21 0.00 -
P/EPS 125.00 80.39 16.51 18.00 15.57 0.00 -
EY 0.80 1.24 6.06 5.55 6.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.95 0.80 1.09 1.21 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/05 25/08/04 28/08/03 29/08/02 27/08/01 01/08/00 -
Price 0.18 1.50 1.38 1.45 1.60 0.00 -
P/RPS 0.82 0.75 0.83 0.94 1.05 0.00 -
P/EPS 150.00 73.53 16.51 14.92 13.47 0.00 -
EY 0.67 1.36 6.06 6.70 7.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.87 0.80 0.90 1.05 0.00 -

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