[JOE] YoY Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -60.18%
YoY- -35.64%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 180,308 124,960 113,104 95,332 79,108 66,736 61,536 19.60%
PBT 5,084 4,512 4,024 764 3,436 4,476 5,328 -0.77%
Tax -1,024 -1,764 -1,240 -124 -2,628 -1,132 -1,436 -5.47%
NP 4,060 2,748 2,784 640 808 3,344 3,892 0.70%
-
NP to SH 3,532 2,464 2,580 520 808 3,344 3,892 -1.60%
-
Tax Rate 20.14% 39.10% 30.82% 16.23% 76.48% 25.29% 26.95% -
Total Cost 176,248 122,212 110,320 94,692 78,300 63,392 57,644 20.45%
-
Net Worth 120,409 78,026 76,593 73,666 68,521 68,800 64,466 10.96%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 120,409 78,026 76,593 73,666 68,521 68,800 64,466 10.96%
NOSH 802,727 410,666 403,125 433,333 39,607 40,000 40,041 64.74%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 2.25% 2.20% 2.46% 0.67% 1.02% 5.01% 6.32% -
ROE 2.93% 3.16% 3.37% 0.71% 1.18% 4.86% 6.04% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 22.46 30.43 28.06 22.00 199.73 166.84 153.68 -27.40%
EPS 0.44 0.60 0.64 0.12 2.04 8.36 9.72 -40.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.19 0.19 0.17 1.73 1.72 1.61 -32.64%
Adjusted Per Share Value based on latest NOSH - 433,333
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 58.94 40.85 36.97 31.16 25.86 21.82 20.12 19.59%
EPS 1.15 0.81 0.84 0.17 0.26 1.09 1.27 -1.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3936 0.2551 0.2504 0.2408 0.224 0.2249 0.2107 10.96%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.08 0.20 0.17 0.15 1.64 1.38 1.75 -
P/RPS 0.36 0.66 0.61 0.68 0.82 0.83 1.14 -17.46%
P/EPS 18.18 33.33 26.56 125.00 80.39 16.51 18.00 0.16%
EY 5.50 3.00 3.76 0.80 1.24 6.06 5.55 -0.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.05 0.89 0.88 0.95 0.80 1.09 -11.31%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 30/08/07 29/08/06 22/08/05 25/08/04 28/08/03 29/08/02 -
Price 0.09 0.19 0.13 0.18 1.50 1.38 1.45 -
P/RPS 0.40 0.62 0.46 0.82 0.75 0.83 0.94 -13.26%
P/EPS 20.45 31.67 20.31 150.00 73.53 16.51 14.92 5.39%
EY 4.89 3.16 4.92 0.67 1.36 6.06 6.70 -5.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.00 0.68 1.06 0.87 0.80 0.90 -6.52%

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