[JOE] YoY Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 55.89%
YoY- 396.15%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 172,664 180,308 124,960 113,104 95,332 79,108 66,736 17.15%
PBT 7,004 5,084 4,512 4,024 764 3,436 4,476 7.74%
Tax -732 -1,024 -1,764 -1,240 -124 -2,628 -1,132 -7.00%
NP 6,272 4,060 2,748 2,784 640 808 3,344 11.04%
-
NP to SH 5,748 3,532 2,464 2,580 520 808 3,344 9.43%
-
Tax Rate 10.45% 20.14% 39.10% 30.82% 16.23% 76.48% 25.29% -
Total Cost 166,392 176,248 122,212 110,320 94,692 78,300 63,392 17.43%
-
Net Worth 119,749 120,409 78,026 76,593 73,666 68,521 68,800 9.66%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 119,749 120,409 78,026 76,593 73,666 68,521 68,800 9.66%
NOSH 798,333 802,727 410,666 403,125 433,333 39,607 40,000 64.62%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.63% 2.25% 2.20% 2.46% 0.67% 1.02% 5.01% -
ROE 4.80% 2.93% 3.16% 3.37% 0.71% 1.18% 4.86% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 21.63 22.46 30.43 28.06 22.00 199.73 166.84 -28.83%
EPS 0.72 0.44 0.60 0.64 0.12 2.04 8.36 -33.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.19 0.19 0.17 1.73 1.72 -33.38%
Adjusted Per Share Value based on latest NOSH - 403,125
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 56.44 58.94 40.85 36.97 31.16 25.86 21.82 17.14%
EPS 1.88 1.15 0.81 0.84 0.17 0.26 1.09 9.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3915 0.3936 0.2551 0.2504 0.2408 0.224 0.2249 9.66%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.10 0.08 0.20 0.17 0.15 1.64 1.38 -
P/RPS 0.46 0.36 0.66 0.61 0.68 0.82 0.83 -9.36%
P/EPS 13.89 18.18 33.33 26.56 125.00 80.39 16.51 -2.83%
EY 7.20 5.50 3.00 3.76 0.80 1.24 6.06 2.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.53 1.05 0.89 0.88 0.95 0.80 -2.90%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 28/08/08 30/08/07 29/08/06 22/08/05 25/08/04 28/08/03 -
Price 0.10 0.09 0.19 0.13 0.18 1.50 1.38 -
P/RPS 0.46 0.40 0.62 0.46 0.82 0.75 0.83 -9.36%
P/EPS 13.89 20.45 31.67 20.31 150.00 73.53 16.51 -2.83%
EY 7.20 4.89 3.16 4.92 0.67 1.36 6.06 2.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 1.00 0.68 1.06 0.87 0.80 -2.90%

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