[JOE] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -81.27%
YoY- -79.32%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 26,494 25,144 22,641 18,652 17,309 16,043 15,808 8.98%
PBT 949 535 909 909 1,633 1,553 2,486 -14.82%
Tax -286 -62 -604 -664 -448 -184 -524 -9.59%
NP 663 473 305 245 1,185 1,369 1,962 -16.53%
-
NP to SH 606 438 305 245 1,185 1,369 1,962 -17.77%
-
Tax Rate 30.14% 11.59% 66.45% 73.05% 27.43% 11.85% 21.08% -
Total Cost 25,831 24,671 22,336 18,407 16,124 14,674 13,846 10.94%
-
Net Worth 76,759 71,672 64,812 70,483 39,920 62,845 47,191 8.44%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,131 796 - - - - - -
Div Payout % 186.67% 181.82% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 76,759 71,672 64,812 70,483 39,920 62,845 47,191 8.44%
NOSH 403,999 398,181 381,250 40,163 39,920 40,029 32,322 52.31%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.50% 1.88% 1.35% 1.31% 6.85% 8.53% 12.41% -
ROE 0.79% 0.61% 0.47% 0.35% 2.97% 2.18% 4.16% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.56 6.31 5.94 46.44 43.36 40.08 48.91 -28.44%
EPS 0.15 0.11 0.08 0.61 2.96 3.42 6.07 -46.01%
DPS 0.28 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.17 1.7549 1.00 1.57 1.46 -28.80%
Adjusted Per Share Value based on latest NOSH - 40,163
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 8.65 8.21 7.40 6.09 5.65 5.24 5.16 8.98%
EPS 0.20 0.14 0.10 0.08 0.39 0.45 0.64 -17.61%
DPS 0.37 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2507 0.2341 0.2117 0.2302 0.1304 0.2053 0.1541 8.44%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.14 0.19 0.19 1.43 1.14 1.67 1.80 -
P/RPS 2.13 3.01 3.20 3.08 2.63 4.17 3.68 -8.70%
P/EPS 93.33 172.73 237.50 234.43 38.40 48.83 29.65 21.04%
EY 1.07 0.58 0.42 0.43 2.60 2.05 3.37 -17.39%
DY 2.00 1.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.06 1.12 0.81 1.14 1.06 1.23 -8.11%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 28/02/05 27/02/04 27/02/03 27/02/02 26/02/01 -
Price 0.17 0.16 0.17 1.74 1.38 1.61 2.10 -
P/RPS 2.59 2.53 2.86 3.75 3.18 4.02 4.29 -8.06%
P/EPS 113.33 145.45 212.50 285.25 46.49 47.08 34.60 21.85%
EY 0.88 0.69 0.47 0.35 2.15 2.12 2.89 -17.97%
DY 1.65 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.89 1.00 0.99 1.38 1.03 1.44 -7.70%

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