[JOE] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -58.15%
YoY- 38.36%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 41,287 37,954 43,495 26,494 25,144 22,641 18,652 14.14%
PBT 2,013 440 1,607 949 535 909 909 14.15%
Tax -3 -258 -829 -286 -62 -604 -664 -59.30%
NP 2,010 182 778 663 473 305 245 41.97%
-
NP to SH 1,906 30 702 606 438 305 245 40.72%
-
Tax Rate 0.15% 58.64% 51.59% 30.14% 11.59% 66.45% 73.05% -
Total Cost 39,277 37,772 42,717 25,831 24,671 22,336 18,407 13.45%
-
Net Worth 127,066 115,970 74,099 76,759 71,672 64,812 70,483 10.31%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 1,131 796 - - -
Div Payout % - - - 186.67% 181.82% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 127,066 115,970 74,099 76,759 71,672 64,812 70,483 10.31%
NOSH 794,166 774,166 389,999 403,999 398,181 381,250 40,163 64.36%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.87% 0.48% 1.79% 2.50% 1.88% 1.35% 1.31% -
ROE 1.50% 0.03% 0.95% 0.79% 0.61% 0.47% 0.35% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 5.20 4.90 11.15 6.56 6.31 5.94 46.44 -30.55%
EPS 0.24 0.00 0.18 0.15 0.11 0.08 0.61 -14.38%
DPS 0.00 0.00 0.00 0.28 0.20 0.00 0.00 -
NAPS 0.16 0.1498 0.19 0.19 0.18 0.17 1.7549 -32.88%
Adjusted Per Share Value based on latest NOSH - 403,999
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 13.50 12.41 14.22 8.66 8.22 7.40 6.10 14.14%
EPS 0.62 0.01 0.23 0.20 0.14 0.10 0.08 40.63%
DPS 0.00 0.00 0.00 0.37 0.26 0.00 0.00 -
NAPS 0.4154 0.3791 0.2422 0.2509 0.2343 0.2119 0.2304 10.31%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.09 0.08 0.16 0.14 0.19 0.19 1.43 -
P/RPS 1.73 1.63 1.43 2.13 3.01 3.20 3.08 -9.15%
P/EPS 37.50 2,064.44 88.89 93.33 172.73 237.50 234.43 -26.30%
EY 2.67 0.05 1.13 1.07 0.58 0.42 0.43 35.53%
DY 0.00 0.00 0.00 2.00 1.05 0.00 0.00 -
P/NAPS 0.56 0.53 0.84 0.74 1.06 1.12 0.81 -5.96%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 25/04/08 27/02/07 24/02/06 28/02/05 27/02/04 -
Price 0.09 0.08 0.09 0.17 0.16 0.17 1.74 -
P/RPS 1.73 1.63 0.81 2.59 2.53 2.86 3.75 -12.08%
P/EPS 37.50 2,064.44 50.00 113.33 145.45 212.50 285.25 -28.67%
EY 2.67 0.05 2.00 0.88 0.69 0.47 0.35 40.26%
DY 0.00 0.00 0.00 1.65 1.25 0.00 0.00 -
P/NAPS 0.56 0.53 0.47 0.89 0.89 1.00 0.99 -9.05%

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