[JOE] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 90.77%
YoY- 432.89%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 113,104 97,287 100,852 100,988 95,332 87,380 86,574 19.56%
PBT 4,024 3,177 1,532 1,232 764 2,580 2,684 31.09%
Tax -1,240 -1,389 -157 -112 -124 -1,274 -2,476 -37.01%
NP 2,784 1,788 1,374 1,120 640 1,306 208 466.41%
-
NP to SH 2,580 1,655 1,242 992 520 1,306 208 438.31%
-
Tax Rate 30.82% 43.72% 10.25% 9.09% 16.23% 49.38% 92.25% -
Total Cost 110,320 95,499 99,477 99,868 94,692 86,074 86,366 17.77%
-
Net Worth 76,593 75,654 72,939 70,125 73,666 71,509 66,300 10.12%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 1,114 1,080 - - - - -
Div Payout % - 67.37% 86.96% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 76,593 75,654 72,939 70,125 73,666 71,509 66,300 10.12%
NOSH 403,125 398,181 405,217 412,500 433,333 397,272 390,000 2.23%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.46% 1.84% 1.36% 1.11% 0.67% 1.49% 0.24% -
ROE 3.37% 2.19% 1.70% 1.41% 0.71% 1.83% 0.31% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 28.06 24.43 24.89 24.48 22.00 21.99 22.20 16.95%
EPS 0.64 0.41 0.31 0.24 0.12 0.33 0.05 449.75%
DPS 0.00 0.28 0.27 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.17 0.17 0.18 0.17 7.71%
Adjusted Per Share Value based on latest NOSH - 404,444
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.97 31.80 32.97 33.01 31.16 28.56 28.30 19.56%
EPS 0.84 0.54 0.41 0.32 0.17 0.43 0.07 426.53%
DPS 0.00 0.36 0.35 0.00 0.00 0.00 0.00 -
NAPS 0.2504 0.2473 0.2384 0.2292 0.2408 0.2338 0.2167 10.14%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.17 0.15 0.19 0.15 0.15 0.16 0.19 -
P/RPS 0.61 0.61 0.76 0.61 0.68 0.73 0.86 -20.51%
P/EPS 26.56 36.09 61.96 62.37 125.00 48.67 356.25 -82.37%
EY 3.76 2.77 1.61 1.60 0.80 2.05 0.28 467.65%
DY 0.00 1.87 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.79 1.06 0.88 0.88 0.89 1.12 -14.24%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 31/05/06 24/02/06 29/11/05 22/08/05 31/05/05 28/02/05 -
Price 0.13 0.14 0.16 0.19 0.18 0.16 0.17 -
P/RPS 0.46 0.57 0.64 0.78 0.82 0.73 0.77 -29.13%
P/EPS 20.31 33.68 52.17 79.01 150.00 48.67 318.75 -84.12%
EY 4.92 2.97 1.92 1.27 0.67 2.05 0.31 534.74%
DY 0.00 2.00 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.89 1.12 1.06 0.89 1.00 -22.72%

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