[JOE] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -3.54%
YoY- -7.64%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 105,528 95,582 77,526 64,192 63,210 56,896 30,850 22.73%
PBT 4,914 2,090 2,506 5,982 7,530 7,749 4,600 1.10%
Tax -1,370 -76 -2,598 -975 -2,109 -1,712 -950 6.28%
NP 3,544 2,014 -92 5,007 5,421 6,037 3,650 -0.48%
-
NP to SH 3,350 1,950 -92 5,007 5,421 6,037 3,650 -1.41%
-
Tax Rate 27.88% 3.64% 103.67% 16.30% 28.01% 22.09% 20.65% -
Total Cost 101,984 93,568 77,618 59,185 57,789 50,859 27,200 24.62%
-
Net Worth 76,422 68,755 68,205 70,000 39,939 61,599 47,845 8.11%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 796 - - - - 968 - -
Div Payout % 23.77% - - - - 16.05% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 76,422 68,755 68,205 70,000 39,939 61,599 47,845 8.11%
NOSH 402,222 404,444 40,000 40,000 39,939 39,999 32,327 52.19%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.36% 2.11% -0.12% 7.80% 8.58% 10.61% 11.83% -
ROE 4.38% 2.84% -0.13% 7.15% 13.57% 9.80% 7.63% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 26.24 23.63 194.37 160.48 158.26 142.24 95.43 -19.35%
EPS 0.83 0.48 -0.23 12.52 13.57 15.09 11.29 -35.26%
DPS 0.20 0.00 0.00 0.00 0.00 2.42 0.00 -
NAPS 0.19 0.17 1.71 1.75 1.00 1.54 1.48 -28.96%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 34.47 31.22 25.32 20.97 20.65 18.58 10.08 22.73%
EPS 1.09 0.64 -0.03 1.64 1.77 1.97 1.19 -1.45%
DPS 0.26 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.2496 0.2246 0.2228 0.2286 0.1305 0.2012 0.1563 8.10%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.16 0.15 1.56 1.40 1.40 1.43 2.18 -
P/RPS 0.61 0.63 0.80 0.87 0.88 1.01 2.28 -19.71%
P/EPS 19.21 31.11 -676.33 11.18 10.31 9.47 19.31 -0.08%
EY 5.21 3.21 -0.15 8.94 9.70 10.55 5.18 0.09%
DY 1.25 0.00 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 0.84 0.88 0.91 0.80 1.40 0.93 1.47 -8.90%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 27/11/03 28/11/02 29/11/01 - -
Price 0.14 0.19 1.99 1.45 1.45 1.60 0.00 -
P/RPS 0.53 0.80 1.02 0.90 0.92 1.12 0.00 -
P/EPS 16.81 39.41 -862.76 11.58 10.68 10.60 0.00 -
EY 5.95 2.54 -0.12 8.63 9.36 9.43 0.00 -
DY 1.43 0.00 0.00 0.00 0.00 1.51 0.00 -
P/NAPS 0.74 1.12 1.16 0.83 1.45 1.04 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