[JOE] YoY TTM Result on 30-Jun-2004 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -28.81%
YoY- -69.81%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 115,200 104,113 91,434 72,663 65,250 59,054 57,924 12.13%
PBT 4,143 3,991 1,912 3,657 6,600 7,148 8,639 -11.52%
Tax -1,276 -1,572 -647 -2,090 -1,409 -1,735 -1,975 -7.01%
NP 2,867 2,419 1,265 1,567 5,191 5,413 6,664 -13.10%
-
NP to SH 2,592 2,266 1,235 1,567 5,191 5,413 6,664 -14.55%
-
Tax Rate 30.80% 39.39% 33.84% 57.15% 21.35% 24.27% 22.86% -
Total Cost 112,333 101,694 90,169 71,096 60,059 53,641 51,260 13.96%
-
Net Worth 78,026 76,593 73,666 68,521 68,800 40,041 61,096 4.15%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 1,131 796 - - - - 968 2.62%
Div Payout % 43.64% 35.14% - - - - 14.54% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 78,026 76,593 73,666 68,521 68,800 40,041 61,096 4.15%
NOSH 410,666 403,125 433,333 39,607 40,000 40,041 39,932 47.44%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.49% 2.32% 1.38% 2.16% 7.96% 9.17% 11.50% -
ROE 3.32% 2.96% 1.68% 2.29% 7.55% 13.52% 10.91% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 28.05 25.83 21.10 183.46 163.13 147.48 145.05 -23.94%
EPS 0.63 0.56 0.29 3.96 12.98 13.52 16.69 -42.06%
DPS 0.28 0.20 0.00 0.00 0.00 0.00 2.43 -30.23%
NAPS 0.19 0.19 0.17 1.73 1.72 1.00 1.53 -29.35%
Adjusted Per Share Value based on latest NOSH - 39,607
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 37.66 34.03 29.89 23.75 21.33 19.30 18.93 12.14%
EPS 0.85 0.74 0.40 0.51 1.70 1.77 2.18 -14.52%
DPS 0.37 0.26 0.00 0.00 0.00 0.00 0.32 2.44%
NAPS 0.2551 0.2504 0.2408 0.224 0.2249 0.1309 0.1997 4.16%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.20 0.17 0.15 1.64 1.38 1.75 1.85 -
P/RPS 0.71 0.66 0.71 0.89 0.85 1.19 1.28 -9.35%
P/EPS 31.69 30.24 52.63 41.45 10.63 12.95 11.09 19.11%
EY 3.16 3.31 1.90 2.41 9.40 7.72 9.02 -16.03%
DY 1.38 1.18 0.00 0.00 0.00 0.00 1.31 0.87%
P/NAPS 1.05 0.89 0.88 0.95 0.80 1.75 1.21 -2.33%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 29/08/06 22/08/05 25/08/04 28/08/03 29/08/02 27/08/01 -
Price 0.19 0.13 0.18 1.50 1.38 1.45 1.60 -
P/RPS 0.68 0.50 0.85 0.82 0.85 0.98 1.10 -7.69%
P/EPS 30.10 23.13 63.16 37.91 10.63 10.73 9.59 20.99%
EY 3.32 4.32 1.58 2.64 9.40 9.32 10.43 -17.36%
DY 1.45 1.54 0.00 0.00 0.00 0.00 1.52 -0.78%
P/NAPS 1.00 0.68 1.06 0.87 0.80 1.45 1.05 -0.80%

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