[JOE] YoY TTM Result on 31-Mar-2004 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -45.88%
YoY- -60.0%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 112,236 99,670 87,378 69,570 63,950 58,932 57,934 11.64%
PBT 4,021 3,176 2,580 3,917 6,987 7,246 9,113 -12.74%
Tax -1,145 -1,293 -1,273 -1,716 -1,485 -1,794 -2,096 -9.58%
NP 2,876 1,883 1,307 2,201 5,502 5,452 7,017 -13.80%
-
NP to SH 2,621 1,751 1,307 2,201 5,502 5,452 7,017 -15.13%
-
Tax Rate 28.48% 40.71% 49.34% 43.81% 21.25% 24.76% 23.00% -
Total Cost 109,360 97,787 86,071 67,369 58,448 53,480 50,917 13.58%
-
Net Worth 74,100 73,710 71,627 69,200 39,981 40,000 48,448 7.33%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 1,131 796 - - - - 968 2.62%
Div Payout % 43.16% 45.48% - - - - 13.81% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 74,100 73,710 71,627 69,200 39,981 40,000 48,448 7.33%
NOSH 390,000 409,499 397,931 40,000 39,981 40,000 32,298 51.43%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.56% 1.89% 1.50% 3.16% 8.60% 9.25% 12.11% -
ROE 3.54% 2.38% 1.82% 3.18% 13.76% 13.63% 14.48% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 28.78 24.34 21.96 173.93 159.95 147.33 179.37 -26.27%
EPS 0.67 0.43 0.33 5.50 13.76 13.63 21.73 -43.98%
DPS 0.29 0.19 0.00 0.00 0.00 0.00 3.00 -32.24%
NAPS 0.19 0.18 0.18 1.73 1.00 1.00 1.50 -29.12%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 36.69 32.58 28.56 22.74 20.90 19.26 18.94 11.64%
EPS 0.86 0.57 0.43 0.72 1.80 1.78 2.29 -15.05%
DPS 0.37 0.26 0.00 0.00 0.00 0.00 0.32 2.44%
NAPS 0.2422 0.241 0.2341 0.2262 0.1307 0.1308 0.1584 7.33%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.41 0.15 0.16 1.71 1.35 1.60 1.48 -
P/RPS 1.42 0.62 0.73 0.98 0.84 1.09 0.83 9.35%
P/EPS 61.01 35.08 48.71 31.08 9.81 11.74 6.81 44.09%
EY 1.64 2.85 2.05 3.22 10.19 8.52 14.68 -30.58%
DY 0.71 1.30 0.00 0.00 0.00 0.00 2.03 -16.05%
P/NAPS 2.16 0.83 0.89 0.99 1.35 1.60 0.99 13.87%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 31/05/06 31/05/05 27/05/04 30/05/03 29/05/02 31/05/01 -
Price 0.19 0.14 0.16 1.60 1.18 1.57 1.52 -
P/RPS 0.66 0.58 0.73 0.92 0.74 1.07 0.85 -4.12%
P/EPS 28.27 32.74 48.71 29.08 8.57 11.52 7.00 26.18%
EY 3.54 3.05 2.05 3.44 11.66 8.68 14.29 -20.74%
DY 1.53 1.39 0.00 0.00 0.00 0.00 1.97 -4.12%
P/NAPS 1.00 0.78 0.89 0.92 1.18 1.57 1.01 -0.16%

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