[JOE] YoY Quarter Result on 31-Mar-2003 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 41.6%
YoY- 134.36%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 24,034 22,449 16,586 12,551 16,246 11,276 0 -
PBT 2,027 567 493 1,834 1,760 2,027 0 -
Tax -1,175 584 -681 -156 -1,044 -622 0 -
NP 852 1,151 -188 1,678 716 1,405 0 -
-
NP to SH 819 1,151 -188 1,678 716 1,405 0 -
-
Tax Rate 57.97% -103.00% 138.13% 8.51% 59.32% 30.69% - -
Total Cost 23,182 21,298 16,774 10,873 15,530 9,871 0 -
-
Net Worth 73,710 71,627 69,200 39,981 63,600 48,448 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - 968 - -
Div Payout % - - - - - 68.97% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 73,710 71,627 69,200 39,981 63,600 48,448 0 -
NOSH 409,499 397,931 40,000 39,981 40,000 32,298 0 -
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.54% 5.13% -1.13% 13.37% 4.41% 12.46% 0.00% -
ROE 1.11% 1.61% -0.27% 4.20% 1.13% 2.90% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 5.87 5.64 41.47 31.39 40.62 34.91 0.00 -
EPS 0.20 0.29 -0.47 4.19 1.79 4.35 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.18 0.18 1.73 1.00 1.59 1.50 1.50 -29.75%
Adjusted Per Share Value based on latest NOSH - 39,981
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 7.86 7.34 5.42 4.10 5.31 3.69 0.00 -
EPS 0.27 0.38 -0.06 0.55 0.23 0.46 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.241 0.2341 0.2262 0.1307 0.2079 0.1584 1.50 -26.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - -
Price 0.15 0.16 1.71 1.35 1.60 1.48 0.00 -
P/RPS 2.56 2.84 4.12 4.30 3.94 4.24 0.00 -
P/EPS 75.00 55.32 -363.83 32.17 89.39 34.02 0.00 -
EY 1.33 1.81 -0.27 3.11 1.12 2.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.03 0.00 -
P/NAPS 0.83 0.89 0.99 1.35 1.01 0.99 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 31/05/05 27/05/04 30/05/03 29/05/02 31/05/01 - -
Price 0.14 0.16 1.60 1.18 1.57 1.52 0.00 -
P/RPS 2.39 2.84 3.86 3.76 3.87 4.35 0.00 -
P/EPS 70.00 55.32 -340.43 28.12 87.71 34.94 0.00 -
EY 1.43 1.81 -0.29 3.56 1.14 2.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.97 0.00 -
P/NAPS 0.78 0.89 0.92 1.18 0.99 1.01 0.00 -

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