[JOE] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -63.27%
YoY- -75.84%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 124,960 113,104 95,332 79,108 66,736 61,536 61,048 12.67%
PBT 4,512 4,024 764 3,436 4,476 5,328 6,416 -5.69%
Tax -1,764 -1,240 -124 -2,628 -1,132 -1,436 -1,672 0.89%
NP 2,748 2,784 640 808 3,344 3,892 4,744 -8.69%
-
NP to SH 2,464 2,580 520 808 3,344 3,892 4,744 -10.33%
-
Tax Rate 39.10% 30.82% 16.23% 76.48% 25.29% 26.95% 26.06% -
Total Cost 122,212 110,320 94,692 78,300 63,392 57,644 56,304 13.78%
-
Net Worth 78,026 76,593 73,666 68,521 68,800 64,466 61,096 4.15%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 78,026 76,593 73,666 68,521 68,800 64,466 61,096 4.15%
NOSH 410,666 403,125 433,333 39,607 40,000 40,041 39,932 47.44%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.20% 2.46% 0.67% 1.02% 5.01% 6.32% 7.77% -
ROE 3.16% 3.37% 0.71% 1.18% 4.86% 6.04% 7.76% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 30.43 28.06 22.00 199.73 166.84 153.68 152.88 -23.57%
EPS 0.60 0.64 0.12 2.04 8.36 9.72 11.88 -39.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.17 1.73 1.72 1.61 1.53 -29.35%
Adjusted Per Share Value based on latest NOSH - 39,607
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 40.85 36.97 31.16 25.86 21.82 20.12 19.96 12.67%
EPS 0.81 0.84 0.17 0.26 1.09 1.27 1.55 -10.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2551 0.2504 0.2408 0.224 0.2249 0.2107 0.1997 4.16%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.20 0.17 0.15 1.64 1.38 1.75 1.85 -
P/RPS 0.66 0.61 0.68 0.82 0.83 1.14 1.21 -9.60%
P/EPS 33.33 26.56 125.00 80.39 16.51 18.00 15.57 13.51%
EY 3.00 3.76 0.80 1.24 6.06 5.55 6.42 -11.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.89 0.88 0.95 0.80 1.09 1.21 -2.33%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 29/08/06 22/08/05 25/08/04 28/08/03 29/08/02 27/08/01 -
Price 0.19 0.13 0.18 1.50 1.38 1.45 1.60 -
P/RPS 0.62 0.46 0.82 0.75 0.83 0.94 1.05 -8.40%
P/EPS 31.67 20.31 150.00 73.53 16.51 14.92 13.47 15.30%
EY 3.16 4.92 0.67 1.36 6.06 6.70 7.43 -13.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.68 1.06 0.87 0.80 0.90 1.05 -0.80%

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