[JOE] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 143.13%
YoY- 122.48%
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 156,060 150,898 159,808 169,392 156,640 165,454 168,201 -4.88%
PBT -3,560 -7,703 -2,864 2,132 1,352 1,051 1,140 -
Tax -84 -247 -426 -1,376 -1,168 -536 -294 -56.71%
NP -3,644 -7,950 -3,290 756 184 515 845 -
-
NP to SH -3,524 -7,925 -3,702 138 -320 -82 232 -
-
Tax Rate - - - 64.54% 86.39% 51.00% 25.79% -
Total Cost 159,704 158,848 163,098 168,636 156,456 164,939 167,356 -3.08%
-
Net Worth 96,109 93,847 103,145 89,699 103,999 113,099 113,100 -10.31%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 96,109 93,847 103,145 89,699 103,999 113,099 113,100 -10.31%
NOSH 800,909 782,058 793,428 690,000 800,000 870,000 870,000 -5.38%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -2.33% -5.27% -2.06% 0.45% 0.12% 0.31% 0.50% -
ROE -3.67% -8.44% -3.59% 0.15% -0.31% -0.07% 0.21% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.49 19.29 20.14 24.55 19.58 19.02 19.33 0.55%
EPS -0.44 -1.01 -0.47 0.02 -0.04 -0.01 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.13 0.13 0.13 0.13 0.13 -5.21%
Adjusted Per Share Value based on latest NOSH - 715,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 51.01 49.33 52.24 55.37 51.20 54.09 54.98 -4.88%
EPS -1.15 -2.59 -1.21 0.05 -0.10 -0.03 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3142 0.3068 0.3372 0.2932 0.34 0.3697 0.3697 -10.30%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.12 0.11 0.08 0.075 0.075 0.07 0.08 -
P/RPS 0.62 0.57 0.40 0.31 0.38 0.37 0.41 31.84%
P/EPS -27.27 -10.86 -17.14 375.00 -187.50 -742.68 300.00 -
EY -3.67 -9.21 -5.83 0.27 -0.53 -0.13 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 0.62 0.58 0.58 0.54 0.62 37.65%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 27/02/14 28/11/13 27/08/13 29/05/13 28/02/13 -
Price 0.15 0.125 0.10 0.085 0.075 0.085 0.07 -
P/RPS 0.77 0.65 0.50 0.35 0.38 0.45 0.36 66.23%
P/EPS -34.09 -12.34 -21.43 425.00 -187.50 -901.83 262.50 -
EY -2.93 -8.11 -4.67 0.24 -0.53 -0.11 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.04 0.77 0.65 0.58 0.65 0.54 75.25%

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