[JOE] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -30.93%
YoY- -60.03%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 112,285 97,287 87,380 67,758 61,853 62,101 44,327 16.74%
PBT 4,020 3,177 2,580 3,916 6,994 6,549 7,742 -10.34%
Tax -1,133 -1,389 -1,274 -1,716 -1,490 -1,794 -2,095 -9.73%
NP 2,887 1,788 1,306 2,200 5,504 4,755 5,647 -10.57%
-
NP to SH 2,631 1,655 1,306 2,200 5,504 4,755 5,647 -11.94%
-
Tax Rate 28.18% 43.72% 49.38% 43.82% 21.30% 27.39% 27.06% -
Total Cost 109,398 95,499 86,074 65,558 56,349 57,346 38,680 18.91%
-
Net Worth 76,555 75,654 71,509 69,200 68,399 63,586 48,513 7.89%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 1,128 1,114 - - - - - -
Div Payout % 42.88% 67.37% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 76,555 75,654 71,509 69,200 68,399 63,586 48,513 7.89%
NOSH 402,923 398,181 397,272 40,000 39,999 39,991 32,342 52.22%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.57% 1.84% 1.49% 3.25% 8.90% 7.66% 12.74% -
ROE 3.44% 2.19% 1.83% 3.18% 8.05% 7.48% 11.64% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 27.87 24.43 21.99 169.40 154.63 155.29 137.05 -23.30%
EPS 0.66 0.41 0.33 5.50 13.76 11.89 17.46 -42.05%
DPS 0.28 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 1.73 1.71 1.59 1.50 -29.12%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 36.71 31.80 28.56 22.15 20.22 20.30 14.49 16.74%
EPS 0.86 0.54 0.43 0.72 1.80 1.55 1.85 -11.98%
DPS 0.37 0.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2503 0.2473 0.2338 0.2262 0.2236 0.2079 0.1586 7.89%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.41 0.15 0.16 1.71 1.35 1.60 1.48 -
P/RPS 1.47 0.61 0.73 1.01 0.87 1.03 1.08 5.27%
P/EPS 62.79 36.09 48.67 31.09 9.81 13.46 8.48 39.58%
EY 1.59 2.77 2.05 3.22 10.19 7.43 11.80 -28.38%
DY 0.68 1.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 0.79 0.89 0.99 0.79 1.01 0.99 13.87%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 31/05/06 31/05/05 27/05/04 30/05/03 29/05/02 31/05/01 -
Price 0.19 0.14 0.16 1.60 1.18 1.57 1.52 -
P/RPS 0.68 0.57 0.73 0.94 0.76 1.01 1.11 -7.83%
P/EPS 29.10 33.68 48.67 29.09 8.58 13.20 8.71 22.25%
EY 3.44 2.97 2.05 3.44 11.66 7.57 11.49 -18.20%
DY 1.47 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.74 0.89 0.92 0.69 0.99 1.01 -0.16%

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