[JOE] YoY Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -84.81%
YoY- -14.08%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 28,276 23,833 19,777 16,684 15,384 15,262 15,272 10.80%
PBT 1,006 191 859 1,119 1,332 1,604 2,078 -11.38%
Tax -310 -31 -657 -283 -359 -418 -539 -8.80%
NP 696 160 202 836 973 1,186 1,539 -12.38%
-
NP to SH 645 130 202 836 973 1,186 1,539 -13.48%
-
Tax Rate 30.82% 16.23% 76.48% 25.29% 26.95% 26.06% 25.94% -
Total Cost 27,580 23,673 19,575 15,848 14,411 14,076 13,733 12.31%
-
Net Worth 76,593 73,666 68,521 68,800 64,466 61,096 39,112 11.84%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 76,593 73,666 68,521 68,800 64,466 61,096 39,112 11.84%
NOSH 403,125 433,333 39,607 40,000 40,041 39,932 28,342 55.62%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.46% 0.67% 1.02% 5.01% 6.32% 7.77% 10.08% -
ROE 0.84% 0.18% 0.29% 1.22% 1.51% 1.94% 3.93% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 7.01 5.50 49.93 41.71 38.42 38.22 53.88 -28.80%
EPS 0.16 0.03 0.51 2.09 2.43 2.97 5.43 -44.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.17 1.73 1.72 1.61 1.53 1.38 -28.13%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 9.24 7.78 6.46 5.45 5.02 4.98 4.99 10.80%
EPS 0.21 0.04 0.07 0.27 0.32 0.39 0.50 -13.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2502 0.2406 0.2238 0.2247 0.2106 0.1996 0.1278 11.84%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 0.17 0.15 1.64 1.38 1.75 1.85 0.00 -
P/RPS 2.42 2.73 3.28 3.31 4.55 4.84 0.00 -
P/EPS 106.25 500.00 321.57 66.03 72.02 62.29 0.00 -
EY 0.94 0.20 0.31 1.51 1.39 1.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.88 0.95 0.80 1.09 1.21 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 22/08/05 25/08/04 28/08/03 29/08/02 27/08/01 01/08/00 -
Price 0.13 0.18 1.50 1.38 1.45 1.60 0.00 -
P/RPS 1.85 3.27 3.00 3.31 3.77 4.19 0.00 -
P/EPS 81.25 600.00 294.12 66.03 59.67 53.87 0.00 -
EY 1.23 0.17 0.34 1.51 1.68 1.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.06 0.87 0.80 0.90 1.05 0.00 -

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