[JOE] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[JOE] JOE HOLDING BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -18.77%
YoY- -22.34%
Quarter Report
Latest QR
Upcoming QR
JOE's Result
JOE's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 106,878 98,085 81,515 65,535 64,476 57,131 46,658 14.80%
PBT 5,328 1,716 2,506 5,258 7,610 6,816 7,086 -4.63%
Tax -1,594 466 -2,538 -1,191 -2,373 -1,372 -1,474 1.31%
NP 3,734 2,182 -32 4,067 5,237 5,444 5,612 -6.56%
-
NP to SH 3,518 2,083 -32 4,067 5,237 5,444 5,612 -7.48%
-
Tax Rate 29.92% -27.16% 101.28% 22.65% 31.18% 20.13% 20.80% -
Total Cost 103,144 95,903 81,547 61,468 59,239 51,687 41,046 16.59%
-
Net Worth 76,759 71,672 64,812 40,163 39,920 62,845 47,191 8.44%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 796 - - - 968 - -
Div Payout % - 38.23% - - - 17.80% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 76,759 71,672 64,812 40,163 39,920 62,845 47,191 8.44%
NOSH 403,999 398,181 381,250 40,163 39,920 40,029 32,322 52.31%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.49% 2.22% -0.04% 6.21% 8.12% 9.53% 12.03% -
ROE 4.58% 2.91% -0.05% 10.13% 13.12% 8.66% 11.89% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 26.45 24.63 21.38 163.17 161.51 142.72 144.35 -24.62%
EPS 0.87 0.52 -0.01 10.13 13.12 13.60 17.36 -39.26%
DPS 0.00 0.20 0.00 0.00 0.00 2.42 0.00 -
NAPS 0.19 0.18 0.17 1.00 1.00 1.57 1.46 -28.80%
Adjusted Per Share Value based on latest NOSH - 40,163
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 34.94 32.06 26.65 21.42 21.08 18.68 15.25 14.81%
EPS 1.15 0.68 -0.01 1.33 1.71 1.78 1.83 -7.44%
DPS 0.00 0.26 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.2509 0.2343 0.2119 0.1313 0.1305 0.2054 0.1543 8.43%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.14 0.19 0.19 1.43 1.14 1.67 1.80 -
P/RPS 0.53 0.77 0.89 0.88 0.71 1.17 1.25 -13.31%
P/EPS 16.08 36.32 -2,263.67 14.12 8.69 12.28 10.37 7.58%
EY 6.22 2.75 -0.04 7.08 11.51 8.14 9.65 -7.05%
DY 0.00 1.05 0.00 0.00 0.00 1.45 0.00 -
P/NAPS 0.74 1.06 1.12 1.43 1.14 1.06 1.23 -8.11%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 28/02/05 27/02/04 27/02/03 27/02/02 - -
Price 0.17 0.16 0.17 1.74 1.38 1.61 0.00 -
P/RPS 0.64 0.65 0.80 1.07 0.85 1.13 0.00 -
P/EPS 19.52 30.59 -2,025.39 17.18 10.52 11.84 0.00 -
EY 5.12 3.27 -0.05 5.82 9.51 8.45 0.00 -
DY 0.00 1.25 0.00 0.00 0.00 1.50 0.00 -
P/NAPS 0.89 0.89 1.00 1.74 1.38 1.03 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