[JOE] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -25.72%
YoY- -37.54%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 110,460 100,852 86,574 71,642 68,532 61,140 62,210 10.03%
PBT 4,401 1,532 2,684 4,565 6,878 6,385 7,618 -8.73%
Tax -558 -157 -2,476 -1,380 -1,778 -1,000 -1,961 -18.89%
NP 3,842 1,374 208 3,185 5,100 5,385 5,657 -6.24%
-
NP to SH 3,597 1,242 208 3,185 5,100 5,385 5,657 -7.26%
-
Tax Rate 12.68% 10.25% 92.25% 30.23% 25.85% 15.66% 25.74% -
Total Cost 106,617 99,477 86,366 68,457 63,432 55,754 56,553 11.14%
-
Net Worth 76,510 72,939 66,300 70,225 40,024 62,784 47,216 8.37%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,503 1,080 - - - - - -
Div Payout % 41.79% 86.96% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 76,510 72,939 66,300 70,225 40,024 62,784 47,216 8.37%
NOSH 402,686 405,217 390,000 40,016 40,024 39,990 32,339 52.21%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.48% 1.36% 0.24% 4.45% 7.44% 8.81% 9.09% -
ROE 4.70% 1.70% 0.31% 4.54% 12.74% 8.58% 11.98% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 27.43 24.89 22.20 179.03 171.23 152.89 192.36 -27.70%
EPS 0.89 0.31 0.05 7.96 12.75 13.47 17.49 -39.11%
DPS 0.37 0.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.17 1.7549 1.00 1.57 1.46 -28.80%
Adjusted Per Share Value based on latest NOSH - 40,163
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 36.11 32.97 28.30 23.42 22.40 19.99 20.34 10.03%
EPS 1.18 0.41 0.07 1.04 1.67 1.76 1.85 -7.21%
DPS 0.49 0.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2501 0.2384 0.2167 0.2296 0.1308 0.2052 0.1543 8.37%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.14 0.19 0.19 1.43 1.14 1.67 1.80 -
P/RPS 0.51 0.76 0.86 0.80 0.67 1.09 0.94 -9.68%
P/EPS 15.67 61.96 356.25 17.96 8.95 12.40 10.29 7.25%
EY 6.38 1.61 0.28 5.57 11.18 8.06 9.72 -6.77%
DY 2.67 1.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.06 1.12 0.81 1.14 1.06 1.23 -8.11%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 28/02/05 27/02/04 27/02/03 27/02/02 26/02/01 -
Price 0.17 0.16 0.17 1.74 1.38 1.61 2.10 -
P/RPS 0.62 0.64 0.77 0.97 0.81 1.05 1.09 -8.97%
P/EPS 19.03 52.17 318.75 21.86 10.83 11.96 12.00 7.98%
EY 5.25 1.92 0.31 4.57 9.23 8.36 8.33 -7.40%
DY 2.20 1.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.89 1.00 0.99 1.38 1.03 1.44 -7.70%

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