[JOE] YoY TTM Result on 30-Sep-2002 [#2]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 0.15%
YoY- -10.2%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 95,582 77,526 64,192 63,210 56,896 30,850 25.36%
PBT 2,090 2,506 5,982 7,530 7,749 4,600 -14.58%
Tax -76 -2,598 -975 -2,109 -1,712 -950 -39.64%
NP 2,014 -92 5,007 5,421 6,037 3,650 -11.20%
-
NP to SH 1,950 -92 5,007 5,421 6,037 3,650 -11.77%
-
Tax Rate 3.64% 103.67% 16.30% 28.01% 22.09% 20.65% -
Total Cost 93,568 77,618 59,185 57,789 50,859 27,200 28.01%
-
Net Worth 68,755 68,205 70,000 39,939 61,599 47,845 7.51%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 968 - -
Div Payout % - - - - 16.05% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 68,755 68,205 70,000 39,939 61,599 47,845 7.51%
NOSH 404,444 40,000 40,000 39,939 39,999 32,327 65.70%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.11% -0.12% 7.80% 8.58% 10.61% 11.83% -
ROE 2.84% -0.13% 7.15% 13.57% 9.80% 7.63% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 23.63 194.37 160.48 158.26 142.24 95.43 -24.34%
EPS 0.48 -0.23 12.52 13.57 15.09 11.29 -46.80%
DPS 0.00 0.00 0.00 0.00 2.42 0.00 -
NAPS 0.17 1.71 1.75 1.00 1.54 1.48 -35.11%
Adjusted Per Share Value based on latest NOSH - 39,939
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 31.24 25.34 20.98 20.66 18.60 10.08 25.37%
EPS 0.64 -0.03 1.64 1.77 1.97 1.19 -11.66%
DPS 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.2248 0.223 0.2288 0.1306 0.2014 0.1564 7.52%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.15 1.56 1.40 1.40 1.43 2.18 -
P/RPS 0.63 0.80 0.87 0.88 1.01 2.28 -22.67%
P/EPS 31.11 -676.33 11.18 10.31 9.47 19.31 10.00%
EY 3.21 -0.15 8.94 9.70 10.55 5.18 -9.12%
DY 0.00 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 0.88 0.91 0.80 1.40 0.93 1.47 -9.74%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/05 26/11/04 27/11/03 28/11/02 29/11/01 - -
Price 0.19 1.99 1.45 1.45 1.60 0.00 -
P/RPS 0.80 1.02 0.90 0.92 1.12 0.00 -
P/EPS 39.41 -862.76 11.58 10.68 10.60 0.00 -
EY 2.54 -0.12 8.63 9.36 9.43 0.00 -
DY 0.00 0.00 0.00 0.00 1.51 0.00 -
P/NAPS 1.12 1.16 0.83 1.45 1.04 0.00 -

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