[JOE] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 29.41%
YoY- 83.48%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 166,819 154,934 115,200 104,113 91,434 72,663 65,250 16.91%
PBT 4,589 5,018 4,143 3,991 1,912 3,657 6,600 -5.87%
Tax -957 -1,178 -1,276 -1,572 -647 -2,090 -1,409 -6.23%
NP 3,632 3,840 2,867 2,419 1,265 1,567 5,191 -5.77%
-
NP to SH 3,140 3,456 2,592 2,266 1,235 1,567 5,191 -8.02%
-
Tax Rate 20.85% 23.48% 30.80% 39.39% 33.84% 57.15% 21.35% -
Total Cost 163,187 151,094 112,333 101,694 90,169 71,096 60,059 18.10%
-
Net Worth 119,749 120,409 78,026 76,593 73,666 68,521 68,800 9.66%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 1,131 796 - - - -
Div Payout % - - 43.64% 35.14% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 119,749 120,409 78,026 76,593 73,666 68,521 68,800 9.66%
NOSH 798,333 802,727 410,666 403,125 433,333 39,607 40,000 64.62%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.18% 2.48% 2.49% 2.32% 1.38% 2.16% 7.96% -
ROE 2.62% 2.87% 3.32% 2.96% 1.68% 2.29% 7.55% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 20.90 19.30 28.05 25.83 21.10 183.46 163.13 -28.97%
EPS 0.39 0.43 0.63 0.56 0.29 3.96 12.98 -44.21%
DPS 0.00 0.00 0.28 0.20 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.19 0.19 0.17 1.73 1.72 -33.38%
Adjusted Per Share Value based on latest NOSH - 403,125
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 54.53 50.65 37.66 34.03 29.89 23.75 21.33 16.91%
EPS 1.03 1.13 0.85 0.74 0.40 0.51 1.70 -8.00%
DPS 0.00 0.00 0.37 0.26 0.00 0.00 0.00 -
NAPS 0.3915 0.3936 0.2551 0.2504 0.2408 0.224 0.2249 9.66%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.10 0.08 0.20 0.17 0.15 1.64 1.38 -
P/RPS 0.48 0.41 0.71 0.66 0.71 0.89 0.85 -9.07%
P/EPS 25.42 18.58 31.69 30.24 52.63 41.45 10.63 15.62%
EY 3.93 5.38 3.16 3.31 1.90 2.41 9.40 -13.51%
DY 0.00 0.00 1.38 1.18 0.00 0.00 0.00 -
P/NAPS 0.67 0.53 1.05 0.89 0.88 0.95 0.80 -2.90%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 28/08/08 30/08/07 29/08/06 22/08/05 25/08/04 28/08/03 -
Price 0.10 0.09 0.19 0.13 0.18 1.50 1.38 -
P/RPS 0.48 0.47 0.68 0.50 0.85 0.82 0.85 -9.07%
P/EPS 25.42 20.90 30.10 23.13 63.16 37.91 10.63 15.62%
EY 3.93 4.78 3.32 4.32 1.58 2.64 9.40 -13.51%
DY 0.00 0.00 1.45 1.54 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 1.00 0.68 1.06 0.87 0.80 -2.90%

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