[JOE] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 28.23%
YoY- -18.79%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 112,700 100,988 84,576 70,160 68,180 59,624 61,700 10.55%
PBT 4,704 1,232 2,206 5,032 7,050 6,472 9,200 -10.57%
Tax -266 -112 -2,504 -744 -1,770 -1,132 -1,896 -27.90%
NP 4,438 1,120 -298 4,288 5,280 5,340 7,304 -7.96%
-
NP to SH 4,186 992 -298 4,288 5,280 5,340 7,304 -8.85%
-
Tax Rate 5.65% 9.09% 113.51% 14.79% 25.11% 17.49% 20.61% -
Total Cost 108,262 99,868 84,874 65,872 62,900 54,284 54,396 12.14%
-
Net Worth 76,475 70,125 68,205 69,999 39,999 61,646 47,831 8.13%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 76,475 70,125 68,205 69,999 39,999 61,646 47,831 8.13%
NOSH 402,500 412,500 40,000 39,999 39,999 40,029 32,318 52.21%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.94% 1.11% -0.35% 6.11% 7.74% 8.96% 11.84% -
ROE 5.47% 1.41% -0.44% 6.13% 13.20% 8.66% 15.27% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 28.00 24.48 212.04 175.40 170.45 148.95 190.91 -27.36%
EPS 1.04 0.24 -0.08 10.72 13.20 13.34 22.60 -40.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.17 1.71 1.75 1.00 1.54 1.48 -28.96%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 36.81 32.99 27.62 22.92 22.27 19.47 20.15 10.55%
EPS 1.37 0.32 -0.10 1.40 1.72 1.74 2.39 -8.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2498 0.229 0.2228 0.2286 0.1307 0.2014 0.1562 8.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.16 0.15 1.56 1.40 1.40 1.43 2.18 -
P/RPS 0.57 0.61 0.74 0.80 0.82 0.96 1.14 -10.90%
P/EPS 15.38 62.37 -208.80 13.06 10.61 10.72 9.65 8.07%
EY 6.50 1.60 -0.48 7.66 9.43 9.33 10.37 -7.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 0.91 0.80 1.40 0.93 1.47 -8.90%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 27/11/03 28/11/02 29/11/01 30/11/00 -
Price 0.14 0.19 1.99 1.45 1.45 1.60 2.01 -
P/RPS 0.50 0.78 0.94 0.83 0.85 1.07 1.05 -11.62%
P/EPS 13.46 79.01 -266.36 13.53 10.98 11.99 8.89 7.15%
EY 7.43 1.27 -0.38 7.39 9.10 8.34 11.24 -6.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.12 1.16 0.83 1.45 1.04 1.36 -9.64%

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