[JOE] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 65.22%
YoY- -100.79%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 139,022 106,878 98,085 81,515 65,535 64,476 57,131 15.96%
PBT 4,882 5,328 1,716 2,506 5,258 7,610 6,816 -5.40%
Tax -2,772 -1,594 466 -2,538 -1,191 -2,373 -1,372 12.43%
NP 2,110 3,734 2,182 -32 4,067 5,237 5,444 -14.60%
-
NP to SH 1,853 3,518 2,083 -32 4,067 5,237 5,444 -16.43%
-
Tax Rate 56.78% 29.92% -27.16% 101.28% 22.65% 31.18% 20.13% -
Total Cost 136,912 103,144 95,903 81,547 61,468 59,239 51,687 17.61%
-
Net Worth 74,099 76,759 71,672 64,812 40,163 39,920 62,845 2.78%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - 796 - - - 968 -
Div Payout % - - 38.23% - - - 17.80% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 74,099 76,759 71,672 64,812 40,163 39,920 62,845 2.78%
NOSH 389,999 403,999 398,181 381,250 40,163 39,920 40,029 46.11%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.52% 3.49% 2.22% -0.04% 6.21% 8.12% 9.53% -
ROE 2.50% 4.58% 2.91% -0.05% 10.13% 13.12% 8.66% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 35.65 26.45 24.63 21.38 163.17 161.51 142.72 -20.63%
EPS 0.48 0.87 0.52 -0.01 10.13 13.12 13.60 -42.71%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 2.42 -
NAPS 0.19 0.19 0.18 0.17 1.00 1.00 1.57 -29.65%
Adjusted Per Share Value based on latest NOSH - 381,250
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 45.41 34.91 32.04 26.62 21.41 21.06 18.66 15.96%
EPS 0.61 1.15 0.68 -0.01 1.33 1.71 1.78 -16.33%
DPS 0.00 0.00 0.26 0.00 0.00 0.00 0.32 -
NAPS 0.242 0.2507 0.2341 0.2117 0.1312 0.1304 0.2053 2.77%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.16 0.14 0.19 0.19 1.43 1.14 1.67 -
P/RPS 0.45 0.53 0.77 0.89 0.88 0.71 1.17 -14.71%
P/EPS 33.68 16.08 36.32 -2,263.67 14.12 8.69 12.28 18.30%
EY 2.97 6.22 2.75 -0.04 7.08 11.51 8.14 -15.46%
DY 0.00 0.00 1.05 0.00 0.00 0.00 1.45 -
P/NAPS 0.84 0.74 1.06 1.12 1.43 1.14 1.06 -3.80%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/04/08 27/02/07 24/02/06 28/02/05 27/02/04 27/02/03 27/02/02 -
Price 0.09 0.17 0.16 0.17 1.74 1.38 1.61 -
P/RPS 0.25 0.64 0.65 0.80 1.07 0.85 1.13 -22.22%
P/EPS 18.94 19.52 30.59 -2,025.39 17.18 10.52 11.84 8.14%
EY 5.28 5.12 3.27 -0.05 5.82 9.51 8.45 -7.53%
DY 0.00 0.00 1.25 0.00 0.00 0.00 1.50 -
P/NAPS 0.47 0.89 0.89 1.00 1.74 1.38 1.03 -12.25%

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