[JOE] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 169.8%
YoY- -93.47%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 146,169 110,460 100,852 86,574 71,642 68,532 61,140 15.62%
PBT 5,545 4,401 1,532 2,684 4,565 6,878 6,385 -2.32%
Tax -2,726 -558 -157 -2,476 -1,380 -1,778 -1,000 18.18%
NP 2,818 3,842 1,374 208 3,185 5,100 5,385 -10.22%
-
NP to SH 2,570 3,597 1,242 208 3,185 5,100 5,385 -11.59%
-
Tax Rate 49.16% 12.68% 10.25% 92.25% 30.23% 25.85% 15.66% -
Total Cost 143,350 106,617 99,477 86,366 68,457 63,432 55,754 17.03%
-
Net Worth 76,316 76,510 72,939 66,300 70,225 40,024 62,784 3.30%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 1,503 1,080 - - - - -
Div Payout % - 41.79% 86.96% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 76,316 76,510 72,939 66,300 70,225 40,024 62,784 3.30%
NOSH 401,666 402,686 405,217 390,000 40,016 40,024 39,990 46.86%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.93% 3.48% 1.36% 0.24% 4.45% 7.44% 8.81% -
ROE 3.37% 4.70% 1.70% 0.31% 4.54% 12.74% 8.58% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 36.39 27.43 24.89 22.20 179.03 171.23 152.89 -21.26%
EPS 0.64 0.89 0.31 0.05 7.96 12.75 13.47 -39.80%
DPS 0.00 0.37 0.27 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.17 1.7549 1.00 1.57 -29.65%
Adjusted Per Share Value based on latest NOSH - 381,250
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 47.74 36.08 32.94 28.28 23.40 22.38 19.97 15.62%
EPS 0.84 1.17 0.41 0.07 1.04 1.67 1.76 -11.59%
DPS 0.00 0.49 0.35 0.00 0.00 0.00 0.00 -
NAPS 0.2493 0.2499 0.2382 0.2166 0.2294 0.1307 0.2051 3.30%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.16 0.14 0.19 0.19 1.43 1.14 1.67 -
P/RPS 0.44 0.51 0.76 0.86 0.80 0.67 1.09 -14.02%
P/EPS 25.00 15.67 61.96 356.25 17.96 8.95 12.40 12.39%
EY 4.00 6.38 1.61 0.28 5.57 11.18 8.06 -11.01%
DY 0.00 2.67 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.74 1.06 1.12 0.81 1.14 1.06 -3.80%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/04/08 27/02/07 24/02/06 28/02/05 27/02/04 27/02/03 27/02/02 -
Price 0.09 0.17 0.16 0.17 1.74 1.38 1.61 -
P/RPS 0.25 0.62 0.64 0.77 0.97 0.81 1.05 -21.26%
P/EPS 14.06 19.03 52.17 318.75 21.86 10.83 11.96 2.73%
EY 7.11 5.25 1.92 0.31 4.57 9.23 8.36 -2.66%
DY 0.00 2.20 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.89 0.89 1.00 0.99 1.38 1.03 -12.25%

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