[JOE] YoY Quarter Result on 30-Sep-2002 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 53.34%
YoY- 0.54%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 26,659 22,511 17,648 18,706 14,550 15,578 0 -100.00%
PBT 423 245 1,396 2,014 1,632 2,522 0 -100.00%
Tax -25 -596 -88 -522 -148 -411 0 -100.00%
NP 398 -351 1,308 1,492 1,484 2,111 0 -100.00%
-
NP to SH 364 -351 1,308 1,492 1,484 2,111 0 -100.00%
-
Tax Rate 5.91% 243.27% 6.30% 25.92% 9.07% 16.30% - -
Total Cost 26,261 22,862 16,340 17,214 13,066 13,467 0 -100.00%
-
Net Worth 68,755 68,205 70,000 39,939 61,599 47,845 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 68,755 68,205 70,000 39,939 61,599 47,845 0 -100.00%
NOSH 404,444 40,000 40,000 39,939 39,999 32,327 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.49% -1.56% 7.41% 7.98% 10.20% 13.55% 0.00% -
ROE 0.53% -0.51% 1.87% 3.74% 2.41% 4.41% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 6.59 56.44 44.12 46.84 36.38 48.19 0.00 -100.00%
EPS 0.09 -0.09 3.27 3.73 3.71 6.53 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 1.71 1.75 1.00 1.54 1.48 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,939
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 8.71 7.36 5.77 6.11 4.76 5.09 0.00 -100.00%
EPS 0.12 -0.11 0.43 0.49 0.49 0.69 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2248 0.223 0.2288 0.1306 0.2014 0.1564 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.15 1.56 1.40 1.40 1.43 2.18 0.00 -
P/RPS 2.28 2.76 3.17 2.99 3.93 4.52 0.00 -100.00%
P/EPS 166.67 -177.27 42.81 37.48 38.54 33.38 0.00 -100.00%
EY 0.60 -0.56 2.34 2.67 2.59 3.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.91 0.80 1.40 0.93 1.47 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 26/11/04 27/11/03 28/11/02 29/11/01 30/11/00 - -
Price 0.19 1.99 1.45 1.45 1.60 2.01 0.00 -
P/RPS 2.88 3.53 3.29 3.10 4.40 4.17 0.00 -100.00%
P/EPS 211.11 -226.14 44.34 38.82 43.13 30.78 0.00 -100.00%
EY 0.47 -0.44 2.26 2.58 2.32 3.25 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.16 0.83 1.45 1.04 1.36 0.00 -100.00%

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