[JOE] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 204.7%
YoY- -93.47%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 109,627 82,845 75,639 64,931 53,732 51,399 45,855 15.62%
PBT 4,159 3,301 1,149 2,013 3,424 5,159 4,789 -2.32%
Tax -2,045 -419 -118 -1,857 -1,035 -1,334 -750 18.18%
NP 2,114 2,882 1,031 156 2,389 3,825 4,039 -10.22%
-
NP to SH 1,928 2,698 932 156 2,389 3,825 4,039 -11.59%
-
Tax Rate 49.17% 12.69% 10.27% 92.25% 30.23% 25.86% 15.66% -
Total Cost 107,513 79,963 74,608 64,775 51,343 47,574 41,816 17.03%
-
Net Worth 76,316 76,510 72,939 66,300 70,225 40,024 62,784 3.30%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 1,127 810 - - - - -
Div Payout % - 41.79% 86.96% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 76,316 76,510 72,939 66,300 70,225 40,024 62,784 3.30%
NOSH 401,666 402,686 405,217 390,000 40,016 40,024 39,990 46.86%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.93% 3.48% 1.36% 0.24% 4.45% 7.44% 8.81% -
ROE 2.53% 3.53% 1.28% 0.24% 3.40% 9.56% 6.43% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 27.29 20.57 18.67 16.65 134.27 128.42 114.67 -21.27%
EPS 0.48 0.67 0.23 0.04 5.97 9.56 10.10 -39.80%
DPS 0.00 0.28 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.17 1.7549 1.00 1.57 -29.65%
Adjusted Per Share Value based on latest NOSH - 381,250
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 35.81 27.06 24.71 21.21 17.55 16.79 14.98 15.62%
EPS 0.63 0.88 0.30 0.05 0.78 1.25 1.32 -11.59%
DPS 0.00 0.37 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.2493 0.2499 0.2382 0.2166 0.2294 0.1307 0.2051 3.30%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.16 0.14 0.19 0.19 1.43 1.14 1.67 -
P/RPS 0.59 0.68 1.02 1.14 1.06 0.89 1.46 -14.01%
P/EPS 33.33 20.90 82.61 475.00 23.95 11.93 16.53 12.39%
EY 3.00 4.79 1.21 0.21 4.17 8.38 6.05 -11.02%
DY 0.00 2.00 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.74 1.06 1.12 0.81 1.14 1.06 -3.80%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/04/08 27/02/07 24/02/06 28/02/05 27/02/04 27/02/03 27/02/02 -
Price 0.09 0.17 0.16 0.17 1.74 1.38 1.61 -
P/RPS 0.33 0.83 0.86 1.02 1.30 1.07 1.40 -21.39%
P/EPS 18.75 25.37 69.57 425.00 29.15 14.44 15.94 2.74%
EY 5.33 3.94 1.44 0.24 3.43 6.93 6.27 -2.66%
DY 0.00 1.65 1.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.89 0.89 1.00 0.99 1.38 1.03 -12.25%

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