[JOE] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -6.35%
YoY- -4.5%
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 141,094 146,169 132,264 124,960 112,285 110,460 112,700 16.14%
PBT 4,870 5,545 5,106 4,512 4,020 4,401 4,704 2.33%
Tax -1,492 -2,726 -2,432 -1,764 -1,133 -558 -266 215.35%
NP 3,378 2,818 2,674 2,748 2,887 3,842 4,438 -16.62%
-
NP to SH 3,086 2,570 2,456 2,464 2,631 3,597 4,186 -18.37%
-
Tax Rate 30.64% 49.16% 47.63% 39.10% 28.18% 12.68% 5.65% -
Total Cost 137,716 143,350 129,590 122,212 109,398 106,617 108,262 17.38%
-
Net Worth 63,352 76,316 75,264 78,026 76,555 76,510 76,475 -11.78%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 844 - - - 1,128 1,503 - -
Div Payout % 27.37% - - - 42.88% 41.79% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 63,352 76,316 75,264 78,026 76,555 76,510 76,475 -11.78%
NOSH 422,352 401,666 396,129 410,666 402,923 402,686 402,500 3.25%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.39% 1.93% 2.02% 2.20% 2.57% 3.48% 3.94% -
ROE 4.87% 3.37% 3.26% 3.16% 3.44% 4.70% 5.47% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 33.41 36.39 33.39 30.43 27.87 27.43 28.00 12.48%
EPS 0.73 0.64 0.62 0.60 0.66 0.89 1.04 -21.00%
DPS 0.20 0.00 0.00 0.00 0.28 0.37 0.00 -
NAPS 0.15 0.19 0.19 0.19 0.19 0.19 0.19 -14.56%
Adjusted Per Share Value based on latest NOSH - 410,666
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 46.12 47.78 43.24 40.85 36.71 36.11 36.84 16.14%
EPS 1.01 0.84 0.80 0.81 0.86 1.18 1.37 -18.37%
DPS 0.28 0.00 0.00 0.00 0.37 0.49 0.00 -
NAPS 0.2071 0.2495 0.246 0.2551 0.2503 0.2501 0.25 -11.78%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.10 0.16 0.19 0.20 0.41 0.14 0.16 -
P/RPS 0.30 0.44 0.57 0.66 1.47 0.51 0.57 -34.78%
P/EPS 13.69 25.00 30.65 33.33 62.79 15.67 15.38 -7.46%
EY 7.31 4.00 3.26 3.00 1.59 6.38 6.50 8.13%
DY 2.00 0.00 0.00 0.00 0.68 2.67 0.00 -
P/NAPS 0.67 0.84 1.00 1.05 2.16 0.74 0.84 -13.98%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 25/04/08 28/11/07 30/08/07 31/05/07 27/02/07 29/11/06 -
Price 0.09 0.09 0.16 0.19 0.19 0.17 0.14 -
P/RPS 0.27 0.25 0.48 0.62 0.68 0.62 0.50 -33.66%
P/EPS 12.32 14.06 25.81 31.67 29.10 19.03 13.46 -5.72%
EY 8.12 7.11 3.88 3.16 3.44 5.25 7.43 6.09%
DY 2.22 0.00 0.00 0.00 1.47 2.20 0.00 -
P/NAPS 0.60 0.47 0.84 1.00 1.00 0.89 0.74 -13.03%

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