[JOE] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -173.76%
YoY- -106.95%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 66,132 56,350 50,494 42,288 35,080 34,090 29,812 14.19%
PBT 2,553 2,352 616 1,103 2,516 3,525 3,236 -3.87%
Tax -1,216 -133 -56 -1,252 -372 -885 -566 13.58%
NP 1,337 2,219 560 -149 2,144 2,640 2,670 -10.88%
-
NP to SH 1,228 2,093 496 -149 2,144 2,640 2,670 -12.13%
-
Tax Rate 47.63% 5.65% 9.09% 113.51% 14.79% 25.11% 17.49% -
Total Cost 64,795 54,131 49,934 42,437 32,936 31,450 27,142 15.59%
-
Net Worth 75,264 76,475 70,125 68,205 69,999 39,999 61,646 3.38%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 75,264 76,475 70,125 68,205 69,999 39,999 61,646 3.38%
NOSH 396,129 402,500 412,500 40,000 39,999 39,999 40,029 46.49%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.02% 3.94% 1.11% -0.35% 6.11% 7.74% 8.96% -
ROE 1.63% 2.74% 0.71% -0.22% 3.06% 6.60% 4.33% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 16.69 14.00 12.24 106.02 87.70 85.23 74.47 -22.05%
EPS 0.31 0.52 0.12 -0.04 5.36 6.60 6.67 -40.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.17 1.71 1.75 1.00 1.54 -29.43%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 21.62 18.42 16.51 13.82 11.47 11.14 9.75 14.18%
EPS 0.40 0.68 0.16 -0.05 0.70 0.86 0.87 -12.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.246 0.25 0.2292 0.223 0.2288 0.1308 0.2015 3.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.19 0.16 0.15 1.56 1.40 1.40 1.43 -
P/RPS 1.14 1.14 1.23 1.47 1.60 1.64 1.92 -8.31%
P/EPS 61.29 30.77 124.75 -417.60 26.12 21.21 21.44 19.12%
EY 1.63 3.25 0.80 -0.24 3.83 4.71 4.66 -16.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.84 0.88 0.91 0.80 1.40 0.93 1.21%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 29/11/06 29/11/05 26/11/04 27/11/03 28/11/02 29/11/01 -
Price 0.16 0.14 0.19 1.99 1.45 1.45 1.60 -
P/RPS 0.96 1.00 1.55 1.88 1.65 1.70 2.15 -12.56%
P/EPS 51.61 26.92 158.01 -532.71 27.05 21.97 23.99 13.61%
EY 1.94 3.71 0.63 -0.19 3.70 4.55 4.17 -11.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.74 1.12 1.16 0.83 1.45 1.04 -3.49%

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