[JOE] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 156.46%
YoY- -18.79%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 56,350 50,494 42,288 35,080 34,090 29,812 30,850 10.55%
PBT 2,352 616 1,103 2,516 3,525 3,236 4,600 -10.57%
Tax -133 -56 -1,252 -372 -885 -566 -948 -27.90%
NP 2,219 560 -149 2,144 2,640 2,670 3,652 -7.96%
-
NP to SH 2,093 496 -149 2,144 2,640 2,670 3,652 -8.85%
-
Tax Rate 5.65% 9.09% 113.51% 14.79% 25.11% 17.49% 20.61% -
Total Cost 54,131 49,934 42,437 32,936 31,450 27,142 27,198 12.14%
-
Net Worth 76,475 70,125 68,205 69,999 39,999 61,646 47,831 8.13%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 76,475 70,125 68,205 69,999 39,999 61,646 47,831 8.13%
NOSH 402,500 412,500 40,000 39,999 39,999 40,029 32,318 52.21%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.94% 1.11% -0.35% 6.11% 7.74% 8.96% 11.84% -
ROE 2.74% 0.71% -0.22% 3.06% 6.60% 4.33% 7.64% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 14.00 12.24 106.02 87.70 85.23 74.47 95.46 -27.37%
EPS 0.52 0.12 -0.04 5.36 6.60 6.67 11.30 -40.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.17 1.71 1.75 1.00 1.54 1.48 -28.96%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 18.41 16.49 13.81 11.46 11.13 9.74 10.08 10.55%
EPS 0.68 0.16 -0.05 0.70 0.86 0.87 1.19 -8.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2498 0.229 0.2228 0.2286 0.1307 0.2014 0.1562 8.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.16 0.15 1.56 1.40 1.40 1.43 2.18 -
P/RPS 1.14 1.23 1.47 1.60 1.64 1.92 2.28 -10.90%
P/EPS 30.77 124.75 -417.60 26.12 21.21 21.44 19.29 8.08%
EY 3.25 0.80 -0.24 3.83 4.71 4.66 5.18 -7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 0.91 0.80 1.40 0.93 1.47 -8.90%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 27/11/03 28/11/02 29/11/01 30/11/00 -
Price 0.14 0.19 1.99 1.45 1.45 1.60 2.01 -
P/RPS 1.00 1.55 1.88 1.65 1.70 2.15 2.11 -11.69%
P/EPS 26.92 158.01 -532.71 27.05 21.97 23.99 17.79 7.14%
EY 3.71 0.63 -0.19 3.70 4.55 4.17 5.62 -6.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.12 1.16 0.83 1.45 1.04 1.36 -9.64%

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