[JOE] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 224.5%
YoY- 321.98%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 87,604 93,527 66,132 56,350 50,494 42,288 35,080 16.46%
PBT 3,468 2,593 2,553 2,352 616 1,103 2,516 5.48%
Tax -469 -498 -1,216 -133 -56 -1,252 -372 3.93%
NP 2,999 2,095 1,337 2,219 560 -149 2,144 5.74%
-
NP to SH 2,621 1,810 1,228 2,093 496 -149 2,144 3.40%
-
Tax Rate 13.52% 19.21% 47.63% 5.65% 9.09% 113.51% 14.79% -
Total Cost 84,605 91,432 64,795 54,131 49,934 42,437 32,936 17.01%
-
Net Worth 119,136 119,302 75,264 76,475 70,125 68,205 69,999 9.25%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 119,136 119,302 75,264 76,475 70,125 68,205 69,999 9.25%
NOSH 794,242 786,956 396,129 402,500 412,500 40,000 39,999 64.48%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.42% 2.24% 2.02% 3.94% 1.11% -0.35% 6.11% -
ROE 2.20% 1.52% 1.63% 2.74% 0.71% -0.22% 3.06% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 11.03 11.88 16.69 14.00 12.24 106.02 87.70 -29.19%
EPS 0.33 0.23 0.31 0.52 0.12 -0.04 5.36 -37.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.1516 0.19 0.19 0.17 1.71 1.75 -33.57%
Adjusted Per Share Value based on latest NOSH - 402,222
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 28.64 30.57 21.62 18.42 16.51 13.82 11.47 16.45%
EPS 0.86 0.59 0.40 0.68 0.16 -0.05 0.70 3.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3894 0.39 0.246 0.25 0.2292 0.223 0.2288 9.25%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.10 0.09 0.19 0.16 0.15 1.56 1.40 -
P/RPS 0.91 0.76 1.14 1.14 1.23 1.47 1.60 -8.96%
P/EPS 30.30 39.13 61.29 30.77 124.75 -417.60 26.12 2.50%
EY 3.30 2.56 1.63 3.25 0.80 -0.24 3.83 -2.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.59 1.00 0.84 0.88 0.91 0.80 -2.90%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 21/11/08 28/11/07 29/11/06 29/11/05 26/11/04 27/11/03 -
Price 0.09 0.08 0.16 0.14 0.19 1.99 1.45 -
P/RPS 0.82 0.67 0.96 1.00 1.55 1.88 1.65 -10.99%
P/EPS 27.27 34.78 51.61 26.92 158.01 -532.71 27.05 0.13%
EY 3.67 2.88 1.94 3.71 0.63 -0.19 3.70 -0.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.84 0.74 1.12 1.16 0.83 -5.25%

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