[JOE] YoY Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -2.48%
YoY- 58.97%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 162,051 168,729 141,094 112,285 97,287 87,380 67,758 15.63%
PBT 6,753 4,106 4,870 4,020 3,177 2,580 3,916 9.50%
Tax -1,310 -1,029 -1,492 -1,133 -1,389 -1,274 -1,716 -4.39%
NP 5,443 3,077 3,378 2,887 1,788 1,306 2,200 16.28%
-
NP to SH 5,120 2,585 3,086 2,631 1,655 1,306 2,200 15.11%
-
Tax Rate 19.40% 25.06% 30.64% 28.18% 43.72% 49.38% 43.82% -
Total Cost 156,608 165,652 137,716 109,398 95,499 86,074 65,558 15.61%
-
Net Worth 126,030 118,999 63,352 76,555 75,654 71,509 69,200 10.50%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 1,575 1,586 844 1,128 1,114 - - -
Div Payout % 30.77% 61.38% 27.37% 42.88% 67.37% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 126,030 118,999 63,352 76,555 75,654 71,509 69,200 10.50%
NOSH 787,692 793,333 422,352 402,923 398,181 397,272 40,000 64.29%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.36% 1.82% 2.39% 2.57% 1.84% 1.49% 3.25% -
ROE 4.06% 2.17% 4.87% 3.44% 2.19% 1.83% 3.18% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 20.57 21.27 33.41 27.87 24.43 21.99 169.40 -29.61%
EPS 0.65 0.33 0.73 0.66 0.41 0.33 5.50 -29.93%
DPS 0.20 0.20 0.20 0.28 0.28 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.19 0.19 0.18 1.73 -32.73%
Adjusted Per Share Value based on latest NOSH - 390,000
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 52.97 55.16 46.12 36.71 31.80 28.56 22.15 15.63%
EPS 1.67 0.85 1.01 0.86 0.54 0.43 0.72 15.04%
DPS 0.51 0.52 0.28 0.37 0.36 0.00 0.00 -
NAPS 0.412 0.389 0.2071 0.2503 0.2473 0.2338 0.2262 10.50%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.09 0.09 0.10 0.41 0.15 0.16 1.71 -
P/RPS 0.44 0.42 0.30 1.47 0.61 0.73 1.01 -12.92%
P/EPS 13.85 27.62 13.69 62.79 36.09 48.67 31.09 -12.60%
EY 7.22 3.62 7.31 1.59 2.77 2.05 3.22 14.39%
DY 2.22 2.22 2.00 0.68 1.87 0.00 0.00 -
P/NAPS 0.56 0.60 0.67 2.16 0.79 0.89 0.99 -9.05%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 27/05/04 -
Price 0.08 0.10 0.09 0.19 0.14 0.16 1.60 -
P/RPS 0.39 0.47 0.27 0.68 0.57 0.73 0.94 -13.63%
P/EPS 12.31 30.69 12.32 29.10 33.68 48.67 29.09 -13.34%
EY 8.13 3.26 8.12 3.44 2.97 2.05 3.44 15.40%
DY 2.50 2.00 2.22 1.47 2.00 0.00 0.00 -
P/NAPS 0.50 0.67 0.60 1.00 0.74 0.89 0.92 -9.65%

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