[JOE] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 62.25%
YoY- 321.98%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 175,208 187,054 132,264 112,700 100,988 84,576 70,160 16.46%
PBT 6,936 5,186 5,106 4,704 1,232 2,206 5,032 5.48%
Tax -938 -996 -2,432 -266 -112 -2,504 -744 3.93%
NP 5,998 4,190 2,674 4,438 1,120 -298 4,288 5.74%
-
NP to SH 5,242 3,620 2,456 4,186 992 -298 4,288 3.40%
-
Tax Rate 13.52% 19.21% 47.63% 5.65% 9.09% 113.51% 14.79% -
Total Cost 169,210 182,864 129,590 108,262 99,868 84,874 65,872 17.01%
-
Net Worth 119,136 119,302 75,264 76,475 70,125 68,205 69,999 9.25%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 119,136 119,302 75,264 76,475 70,125 68,205 69,999 9.25%
NOSH 794,242 786,956 396,129 402,500 412,500 40,000 39,999 64.48%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.42% 2.24% 2.02% 3.94% 1.11% -0.35% 6.11% -
ROE 4.40% 3.03% 3.26% 5.47% 1.41% -0.44% 6.13% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 22.06 23.77 33.39 28.00 24.48 212.04 175.40 -29.19%
EPS 0.66 0.46 0.62 1.04 0.24 -0.08 10.72 -37.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.1516 0.19 0.19 0.17 1.71 1.75 -33.57%
Adjusted Per Share Value based on latest NOSH - 402,222
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 57.27 61.15 43.24 36.84 33.01 27.65 22.93 16.46%
EPS 1.71 1.18 0.80 1.37 0.32 -0.10 1.40 3.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3894 0.39 0.246 0.25 0.2292 0.223 0.2288 9.25%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.10 0.09 0.19 0.16 0.15 1.56 1.40 -
P/RPS 0.45 0.38 0.57 0.57 0.61 0.74 0.80 -9.13%
P/EPS 15.15 19.57 30.65 15.38 62.37 -208.80 13.06 2.50%
EY 6.60 5.11 3.26 6.50 1.60 -0.48 7.66 -2.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.59 1.00 0.84 0.88 0.91 0.80 -2.90%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 21/11/08 28/11/07 29/11/06 29/11/05 26/11/04 27/11/03 -
Price 0.09 0.08 0.16 0.14 0.19 1.99 1.45 -
P/RPS 0.41 0.34 0.48 0.50 0.78 0.94 0.83 -11.08%
P/EPS 13.64 17.39 25.81 13.46 79.01 -266.36 13.53 0.13%
EY 7.33 5.75 3.88 7.43 1.27 -0.38 7.39 -0.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.84 0.74 1.12 1.16 0.83 -5.25%

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