[JOE] YoY TTM Result on 31-Dec-2002 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -3.39%
YoY- -3.8%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 98,085 81,515 65,535 64,476 57,131 46,658 16.01%
PBT 1,716 2,506 5,258 7,610 6,816 7,086 -24.68%
Tax 466 -2,538 -1,191 -2,373 -1,372 -1,474 -
NP 2,182 -32 4,067 5,237 5,444 5,612 -17.20%
-
NP to SH 2,083 -32 4,067 5,237 5,444 5,612 -17.97%
-
Tax Rate -27.16% 101.28% 22.65% 31.18% 20.13% 20.80% -
Total Cost 95,903 81,547 61,468 59,239 51,687 41,046 18.48%
-
Net Worth 71,672 64,812 40,163 39,920 62,845 47,191 8.71%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 796 - - - 968 - -
Div Payout % 38.23% - - - 17.80% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 71,672 64,812 40,163 39,920 62,845 47,191 8.71%
NOSH 398,181 381,250 40,163 39,920 40,029 32,322 65.19%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.22% -0.04% 6.21% 8.12% 9.53% 12.03% -
ROE 2.91% -0.05% 10.13% 13.12% 8.66% 11.89% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.63 21.38 163.17 161.51 142.72 144.35 -29.77%
EPS 0.52 -0.01 10.13 13.12 13.60 17.36 -50.40%
DPS 0.20 0.00 0.00 0.00 2.42 0.00 -
NAPS 0.18 0.17 1.00 1.00 1.57 1.46 -34.19%
Adjusted Per Share Value based on latest NOSH - 39,920
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 32.04 26.62 21.41 21.06 18.66 15.24 16.01%
EPS 0.68 -0.01 1.33 1.71 1.78 1.83 -17.95%
DPS 0.26 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.2341 0.2117 0.1312 0.1304 0.2053 0.1541 8.71%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.19 0.19 1.43 1.14 1.67 1.80 -
P/RPS 0.77 0.89 0.88 0.71 1.17 1.25 -9.23%
P/EPS 36.32 -2,263.67 14.12 8.69 12.28 10.37 28.47%
EY 2.75 -0.04 7.08 11.51 8.14 9.65 -22.19%
DY 1.05 0.00 0.00 0.00 1.45 0.00 -
P/NAPS 1.06 1.12 1.43 1.14 1.06 1.23 -2.92%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 24/02/06 28/02/05 27/02/04 27/02/03 27/02/02 - -
Price 0.16 0.17 1.74 1.38 1.61 0.00 -
P/RPS 0.65 0.80 1.07 0.85 1.13 0.00 -
P/EPS 30.59 -2,025.39 17.18 10.52 11.84 0.00 -
EY 3.27 -0.05 5.82 9.51 8.45 0.00 -
DY 1.25 0.00 0.00 0.00 1.50 0.00 -
P/NAPS 0.89 1.00 1.74 1.38 1.03 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