[JOE] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -14.06%
YoY- 189.49%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 171,854 175,308 146,169 110,460 100,852 86,574 71,642 15.68%
PBT 7,308 4,044 5,545 4,401 1,532 2,684 4,565 8.15%
Tax -629 -1,008 -2,726 -558 -157 -2,476 -1,380 -12.26%
NP 6,678 3,036 2,818 3,842 1,374 208 3,185 13.12%
-
NP to SH 6,036 2,453 2,570 3,597 1,242 208 3,185 11.23%
-
Tax Rate 8.61% 24.93% 49.16% 12.68% 10.25% 92.25% 30.23% -
Total Cost 165,176 172,272 143,350 106,617 99,477 86,366 68,457 15.79%
-
Net Worth 124,882 119,839 76,316 76,510 72,939 66,300 70,225 10.06%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 1,503 1,080 - - -
Div Payout % - - - 41.79% 86.96% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 124,882 119,839 76,316 76,510 72,939 66,300 70,225 10.06%
NOSH 780,517 799,999 401,666 402,686 405,217 390,000 40,016 63.99%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.89% 1.73% 1.93% 3.48% 1.36% 0.24% 4.45% -
ROE 4.83% 2.05% 3.37% 4.70% 1.70% 0.31% 4.54% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 22.02 21.91 36.39 27.43 24.89 22.20 179.03 -29.45%
EPS 0.77 0.31 0.64 0.89 0.31 0.05 7.96 -32.22%
DPS 0.00 0.00 0.00 0.37 0.27 0.00 0.00 -
NAPS 0.16 0.1498 0.19 0.19 0.18 0.17 1.7549 -32.88%
Adjusted Per Share Value based on latest NOSH - 403,999
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 56.18 57.31 47.78 36.11 32.97 28.30 23.42 15.68%
EPS 1.97 0.80 0.84 1.18 0.41 0.07 1.04 11.22%
DPS 0.00 0.00 0.00 0.49 0.35 0.00 0.00 -
NAPS 0.4082 0.3917 0.2495 0.2501 0.2384 0.2167 0.2296 10.05%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.09 0.08 0.16 0.14 0.19 0.19 1.43 -
P/RPS 0.41 0.37 0.44 0.51 0.76 0.86 0.80 -10.53%
P/EPS 11.64 26.09 25.00 15.67 61.96 356.25 17.96 -6.96%
EY 8.59 3.83 4.00 6.38 1.61 0.28 5.57 7.48%
DY 0.00 0.00 0.00 2.67 1.40 0.00 0.00 -
P/NAPS 0.56 0.53 0.84 0.74 1.06 1.12 0.81 -5.96%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 25/04/08 27/02/07 24/02/06 28/02/05 27/02/04 -
Price 0.09 0.08 0.09 0.17 0.16 0.17 1.74 -
P/RPS 0.41 0.37 0.25 0.62 0.64 0.77 0.97 -13.35%
P/EPS 11.64 26.09 14.06 19.03 52.17 318.75 21.86 -9.96%
EY 8.59 3.83 7.11 5.25 1.92 0.31 4.57 11.08%
DY 0.00 0.00 0.00 2.20 1.67 0.00 0.00 -
P/NAPS 0.56 0.53 0.47 0.89 0.89 1.00 0.99 -9.05%

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