[JOE] YoY Quarter 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- 186.89%
YoY- 24.49%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 43,495 26,494 25,144 22,641 18,652 17,309 16,043 18.07%
PBT 1,607 949 535 909 909 1,633 1,553 0.57%
Tax -829 -286 -62 -604 -664 -448 -184 28.50%
NP 778 663 473 305 245 1,185 1,369 -8.98%
-
NP to SH 702 606 438 305 245 1,185 1,369 -10.52%
-
Tax Rate 51.59% 30.14% 11.59% 66.45% 73.05% 27.43% 11.85% -
Total Cost 42,717 25,831 24,671 22,336 18,407 16,124 14,674 19.48%
-
Net Worth 74,099 76,759 71,672 64,812 70,483 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 - 1,131 796 - - - - -
Div Payout % - 186.67% 181.82% - - - - -
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 70,483 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 1.79% 2.50% 1.88% 1.35% 1.31% 6.85% 8.53% -
ROE 0.95% 0.79% 0.61% 0.47% 0.35% 2.97% 2.18% -
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 11.15 6.56 6.31 5.94 46.44 43.36 40.08 -19.19%
EPS 0.18 0.15 0.11 0.08 0.61 2.96 3.42 -38.76%
DPS 0.00 0.28 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.17 1.7549 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 14.22 8.66 8.22 7.40 6.10 5.66 5.24 18.09%
EPS 0.23 0.20 0.14 0.10 0.08 0.39 0.45 -10.57%
DPS 0.00 0.37 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.2422 0.2509 0.2343 0.2119 0.2304 0.1305 0.2054 2.78%
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 1.43 2.13 3.01 3.20 3.08 2.63 4.17 -16.33%
P/EPS 88.89 93.33 172.73 237.50 234.43 38.40 48.83 10.49%
EY 1.13 1.07 0.58 0.42 0.43 2.60 2.05 -9.44%
DY 0.00 2.00 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.74 1.06 1.12 0.81 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 0.81 2.59 2.53 2.86 3.75 3.18 4.02 -23.42%
P/EPS 50.00 113.33 145.45 212.50 285.25 46.49 47.08 1.00%
EY 2.00 0.88 0.69 0.47 0.35 2.15 2.12 -0.96%
DY 0.00 1.65 1.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.89 0.89 1.00 0.99 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