[JOE] YoY TTM Result on 30-Jun-2002 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -0.72%
YoY- -18.77%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 91,434 72,663 65,250 59,054 57,924 15,272 43.00%
PBT 1,912 3,657 6,600 7,148 8,639 2,078 -1.65%
Tax -647 -2,090 -1,409 -1,735 -1,975 -539 3.71%
NP 1,265 1,567 5,191 5,413 6,664 1,539 -3.84%
-
NP to SH 1,235 1,567 5,191 5,413 6,664 1,539 -4.30%
-
Tax Rate 33.84% 57.15% 21.35% 24.27% 22.86% 25.94% -
Total Cost 90,169 71,096 60,059 53,641 51,260 13,733 45.66%
-
Net Worth 73,666 68,521 68,800 40,041 61,096 39,112 13.49%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - 968 - -
Div Payout % - - - - 14.54% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 73,666 68,521 68,800 40,041 61,096 39,112 13.49%
NOSH 433,333 39,607 40,000 40,041 39,932 28,342 72.48%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.38% 2.16% 7.96% 9.17% 11.50% 10.08% -
ROE 1.68% 2.29% 7.55% 13.52% 10.91% 3.93% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 21.10 183.46 163.13 147.48 145.05 53.88 -17.08%
EPS 0.29 3.96 12.98 13.52 16.69 5.43 -44.32%
DPS 0.00 0.00 0.00 0.00 2.43 0.00 -
NAPS 0.17 1.73 1.72 1.00 1.53 1.38 -34.20%
Adjusted Per Share Value based on latest NOSH - 40,041
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 29.86 23.73 21.31 19.29 18.92 4.99 42.99%
EPS 0.40 0.51 1.70 1.77 2.18 0.50 -4.36%
DPS 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.2406 0.2238 0.2247 0.1308 0.1996 0.1278 13.48%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 0.15 1.64 1.38 1.75 1.85 0.00 -
P/RPS 0.71 0.89 0.85 1.19 1.28 0.00 -
P/EPS 52.63 41.45 10.63 12.95 11.09 0.00 -
EY 1.90 2.41 9.40 7.72 9.02 0.00 -
DY 0.00 0.00 0.00 0.00 1.31 0.00 -
P/NAPS 0.88 0.95 0.80 1.75 1.21 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/05 25/08/04 28/08/03 29/08/02 27/08/01 - -
Price 0.18 1.50 1.38 1.45 1.60 0.00 -
P/RPS 0.85 0.82 0.85 0.98 1.10 0.00 -
P/EPS 63.16 37.91 10.63 10.73 9.59 0.00 -
EY 1.58 2.64 9.40 9.32 10.43 0.00 -
DY 0.00 0.00 0.00 0.00 1.52 0.00 -
P/NAPS 1.06 0.87 0.80 1.45 1.05 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