[JOE] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -105.87%
YoY- -101.84%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 122,021 105,528 95,582 77,526 64,192 63,210 56,896 13.55%
PBT 4,224 4,914 2,090 2,506 5,982 7,530 7,749 -9.61%
Tax -2,229 -1,370 -76 -2,598 -975 -2,109 -1,712 4.49%
NP 1,995 3,544 2,014 -92 5,007 5,421 6,037 -16.84%
-
NP to SH 1,757 3,350 1,950 -92 5,007 5,421 6,037 -18.58%
-
Tax Rate 52.77% 27.88% 3.64% 103.67% 16.30% 28.01% 22.09% -
Total Cost 120,026 101,984 93,568 77,618 59,185 57,789 50,859 15.37%
-
Net Worth 77,646 76,422 68,755 68,205 70,000 39,939 61,599 3.93%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 1,131 796 - - - - 968 2.62%
Div Payout % 64.38% 23.77% - - - - 16.05% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 77,646 76,422 68,755 68,205 70,000 39,939 61,599 3.93%
NOSH 408,666 402,222 404,444 40,000 40,000 39,939 39,999 47.27%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.63% 3.36% 2.11% -0.12% 7.80% 8.58% 10.61% -
ROE 2.26% 4.38% 2.84% -0.13% 7.15% 13.57% 9.80% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 29.86 26.24 23.63 194.37 160.48 158.26 142.24 -22.89%
EPS 0.43 0.83 0.48 -0.23 12.52 13.57 15.09 -44.71%
DPS 0.28 0.20 0.00 0.00 0.00 0.00 2.42 -30.18%
NAPS 0.19 0.19 0.17 1.71 1.75 1.00 1.54 -29.43%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 39.86 34.47 31.22 25.32 20.97 20.65 18.58 13.55%
EPS 0.57 1.09 0.64 -0.03 1.64 1.77 1.97 -18.66%
DPS 0.37 0.26 0.00 0.00 0.00 0.00 0.32 2.44%
NAPS 0.2536 0.2496 0.2246 0.2228 0.2286 0.1305 0.2012 3.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.19 0.16 0.15 1.56 1.40 1.40 1.43 -
P/RPS 0.64 0.61 0.63 0.80 0.87 0.88 1.01 -7.31%
P/EPS 44.19 19.21 31.11 -676.33 11.18 10.31 9.47 29.25%
EY 2.26 5.21 3.21 -0.15 8.94 9.70 10.55 -22.63%
DY 1.46 1.25 0.00 0.00 0.00 0.00 1.69 -2.40%
P/NAPS 1.00 0.84 0.88 0.91 0.80 1.40 0.93 1.21%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 29/11/06 29/11/05 26/11/04 27/11/03 28/11/02 29/11/01 -
Price 0.16 0.14 0.19 1.99 1.45 1.45 1.60 -
P/RPS 0.54 0.53 0.80 1.02 0.90 0.92 1.12 -11.44%
P/EPS 37.21 16.81 39.41 -862.76 11.58 10.68 10.60 23.26%
EY 2.69 5.95 2.54 -0.12 8.63 9.36 9.43 -18.85%
DY 1.73 1.43 0.00 0.00 0.00 0.00 1.51 2.29%
P/NAPS 0.84 0.74 1.12 1.16 0.83 1.45 1.04 -3.49%

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