[JOE] YoY Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 77.58%
YoY- 26.72%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 168,729 141,094 112,285 97,287 87,380 67,758 61,853 18.18%
PBT 4,106 4,870 4,020 3,177 2,580 3,916 6,994 -8.48%
Tax -1,029 -1,492 -1,133 -1,389 -1,274 -1,716 -1,490 -5.97%
NP 3,077 3,378 2,887 1,788 1,306 2,200 5,504 -9.22%
-
NP to SH 2,585 3,086 2,631 1,655 1,306 2,200 5,504 -11.82%
-
Tax Rate 25.06% 30.64% 28.18% 43.72% 49.38% 43.82% 21.30% -
Total Cost 165,652 137,716 109,398 95,499 86,074 65,558 56,349 19.66%
-
Net Worth 118,999 63,352 76,555 75,654 71,509 69,200 68,399 9.65%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 1,586 844 1,128 1,114 - - - -
Div Payout % 61.38% 27.37% 42.88% 67.37% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 118,999 63,352 76,555 75,654 71,509 69,200 68,399 9.65%
NOSH 793,333 422,352 402,923 398,181 397,272 40,000 39,999 64.45%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 1.82% 2.39% 2.57% 1.84% 1.49% 3.25% 8.90% -
ROE 2.17% 4.87% 3.44% 2.19% 1.83% 3.18% 8.05% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 21.27 33.41 27.87 24.43 21.99 169.40 154.63 -28.13%
EPS 0.33 0.73 0.66 0.41 0.33 5.50 13.76 -46.26%
DPS 0.20 0.20 0.28 0.28 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.19 0.19 0.18 1.73 1.71 -33.31%
Adjusted Per Share Value based on latest NOSH - 409,499
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 55.16 46.12 36.71 31.80 28.56 22.15 20.22 18.18%
EPS 0.85 1.01 0.86 0.54 0.43 0.72 1.80 -11.74%
DPS 0.52 0.28 0.37 0.36 0.00 0.00 0.00 -
NAPS 0.389 0.2071 0.2503 0.2473 0.2338 0.2262 0.2236 9.65%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.09 0.10 0.41 0.15 0.16 1.71 1.35 -
P/RPS 0.42 0.30 1.47 0.61 0.73 1.01 0.87 -11.41%
P/EPS 27.62 13.69 62.79 36.09 48.67 31.09 9.81 18.81%
EY 3.62 7.31 1.59 2.77 2.05 3.22 10.19 -15.82%
DY 2.22 2.00 0.68 1.87 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 2.16 0.79 0.89 0.99 0.79 -4.47%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 27/05/04 30/05/03 -
Price 0.10 0.09 0.19 0.14 0.16 1.60 1.18 -
P/RPS 0.47 0.27 0.68 0.57 0.73 0.94 0.76 -7.69%
P/EPS 30.69 12.32 29.10 33.68 48.67 29.09 8.58 23.64%
EY 3.26 8.12 3.44 2.97 2.05 3.44 11.66 -19.12%
DY 2.00 2.22 1.47 2.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 1.00 0.74 0.89 0.92 0.69 -0.48%

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