[JOE] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -39.24%
YoY- -14.08%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 113,104 95,332 79,108 66,736 61,536 61,048 61,088 10.80%
PBT 4,024 764 3,436 4,476 5,328 6,416 8,312 -11.38%
Tax -1,240 -124 -2,628 -1,132 -1,436 -1,672 -2,156 -8.80%
NP 2,784 640 808 3,344 3,892 4,744 6,156 -12.38%
-
NP to SH 2,580 520 808 3,344 3,892 4,744 6,156 -13.48%
-
Tax Rate 30.82% 16.23% 76.48% 25.29% 26.95% 26.06% 25.94% -
Total Cost 110,320 94,692 78,300 63,392 57,644 56,304 54,932 12.31%
-
Net Worth 76,593 73,666 68,521 68,800 64,466 61,096 39,112 11.84%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 76,593 73,666 68,521 68,800 64,466 61,096 39,112 11.84%
NOSH 403,125 433,333 39,607 40,000 40,041 39,932 28,342 55.62%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.46% 0.67% 1.02% 5.01% 6.32% 7.77% 10.08% -
ROE 3.37% 0.71% 1.18% 4.86% 6.04% 7.76% 15.74% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 28.06 22.00 199.73 166.84 153.68 152.88 215.53 -28.79%
EPS 0.64 0.12 2.04 8.36 9.72 11.88 21.72 -44.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.17 1.73 1.72 1.61 1.53 1.38 -28.13%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 36.97 31.16 25.86 21.82 20.12 19.96 19.97 10.80%
EPS 0.84 0.17 0.26 1.09 1.27 1.55 2.01 -13.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2504 0.2408 0.224 0.2249 0.2107 0.1997 0.1279 11.84%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 0.17 0.15 1.64 1.38 1.75 1.85 0.00 -
P/RPS 0.61 0.68 0.82 0.83 1.14 1.21 0.00 -
P/EPS 26.56 125.00 80.39 16.51 18.00 15.57 0.00 -
EY 3.76 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 0.00 -
P/NAPS 0.89 0.88 0.95 0.80 1.09 1.21 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 22/08/05 25/08/04 28/08/03 29/08/02 27/08/01 01/08/00 -
Price 0.13 0.18 1.50 1.38 1.45 1.60 0.00 -
P/RPS 0.46 0.82 0.75 0.83 0.94 1.05 0.00 -
P/EPS 20.31 150.00 73.53 16.51 14.92 13.47 0.00 -
EY 4.92 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 0.00 -
P/NAPS 0.68 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