[JOE] YoY TTM Result on 30-Sep-2006 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 47.84%
YoY- 71.79%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 157,639 168,490 122,021 105,528 95,582 77,526 64,192 16.13%
PBT 4,980 4,916 4,224 4,914 2,090 2,506 5,982 -3.00%
Tax -1,002 -644 -2,229 -1,370 -76 -2,598 -975 0.45%
NP 3,978 4,272 1,995 3,544 2,014 -92 5,007 -3.75%
-
NP to SH 3,393 3,772 1,757 3,350 1,950 -92 5,007 -6.27%
-
Tax Rate 20.12% 13.10% 52.77% 27.88% 3.64% 103.67% 16.30% -
Total Cost 153,661 164,218 120,026 101,984 93,568 77,618 59,185 17.21%
-
Net Worth 118,199 117,363 77,646 76,422 68,755 68,205 70,000 9.11%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 1,131 796 - - - -
Div Payout % - - 64.38% 23.77% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 118,199 117,363 77,646 76,422 68,755 68,205 70,000 9.11%
NOSH 787,999 774,166 408,666 402,222 404,444 40,000 40,000 64.26%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.52% 2.54% 1.63% 3.36% 2.11% -0.12% 7.80% -
ROE 2.87% 3.21% 2.26% 4.38% 2.84% -0.13% 7.15% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 20.00 21.76 29.86 26.24 23.63 194.37 160.48 -29.30%
EPS 0.43 0.49 0.43 0.83 0.48 -0.23 12.52 -42.95%
DPS 0.00 0.00 0.28 0.20 0.00 0.00 0.00 -
NAPS 0.15 0.1516 0.19 0.19 0.17 1.71 1.75 -33.57%
Adjusted Per Share Value based on latest NOSH - 402,222
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 51.53 55.08 39.89 34.50 31.24 25.34 20.98 16.14%
EPS 1.11 1.23 0.57 1.10 0.64 -0.03 1.64 -6.29%
DPS 0.00 0.00 0.37 0.26 0.00 0.00 0.00 -
NAPS 0.3864 0.3837 0.2538 0.2498 0.2248 0.223 0.2288 9.11%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.10 0.09 0.19 0.16 0.15 1.56 1.40 -
P/RPS 0.50 0.41 0.64 0.61 0.63 0.80 0.87 -8.81%
P/EPS 23.22 18.47 44.19 19.21 31.11 -676.33 11.18 12.94%
EY 4.31 5.41 2.26 5.21 3.21 -0.15 8.94 -11.43%
DY 0.00 0.00 1.46 1.25 0.00 0.00 0.00 -
P/NAPS 0.67 0.59 1.00 0.84 0.88 0.91 0.80 -2.90%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 21/11/08 28/11/07 29/11/06 29/11/05 26/11/04 27/11/03 -
Price 0.09 0.08 0.16 0.14 0.19 1.99 1.45 -
P/RPS 0.45 0.37 0.54 0.53 0.80 1.02 0.90 -10.90%
P/EPS 20.90 16.42 37.21 16.81 39.41 -862.76 11.58 10.33%
EY 4.78 6.09 2.69 5.95 2.54 -0.12 8.63 -9.36%
DY 0.00 0.00 1.73 1.43 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.84 0.74 1.12 1.16 0.83 -5.25%

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