[JOE] QoQ Annualized Quarter Result on 31-Dec-2000 [#3]

Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- -22.54%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 59,624 61,048 44,327 62,210 61,700 61,088 0 -
PBT 6,472 6,416 7,742 7,618 9,200 8,312 0 -
Tax -1,132 -1,672 -2,095 -1,961 -1,896 -2,156 0 -
NP 5,340 4,744 5,647 5,657 7,304 6,156 0 -
-
NP to SH 5,340 4,744 5,647 5,657 7,304 6,156 0 -
-
Tax Rate 17.49% 26.06% 27.06% 25.74% 20.61% 25.94% - -
Total Cost 54,284 56,304 38,680 56,553 54,396 54,932 0 -
-
Net Worth 61,646 61,096 48,513 47,216 47,831 39,112 0 -
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 61,646 61,096 48,513 47,216 47,831 39,112 0 -
NOSH 40,029 39,932 32,342 32,339 32,318 28,342 0 -
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 8.96% 7.77% 12.74% 9.09% 11.84% 10.08% 0.00% -
ROE 8.66% 7.76% 11.64% 11.98% 15.27% 15.74% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 148.95 152.88 137.05 192.36 190.91 215.53 0.00 -
EPS 13.34 11.88 17.46 17.49 22.60 21.72 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.50 1.46 1.48 1.38 1.50 1.76%
Adjusted Per Share Value based on latest NOSH - 32,322
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 19.47 19.94 14.48 20.32 20.15 19.95 0.00 -
EPS 1.74 1.55 1.84 1.85 2.39 2.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2014 0.1996 0.1585 0.1542 0.1562 0.1278 1.50 -73.74%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 - - -
Price 1.43 1.85 1.48 1.80 2.18 0.00 0.00 -
P/RPS 0.96 1.21 1.08 0.94 1.14 0.00 0.00 -
P/EPS 10.72 15.57 8.48 10.29 9.65 0.00 0.00 -
EY 9.33 6.42 11.80 9.72 10.37 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.21 0.99 1.23 1.47 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 27/08/01 31/05/01 26/02/01 30/11/00 01/08/00 - -
Price 1.60 1.60 1.52 2.10 2.01 0.00 0.00 -
P/RPS 1.07 1.05 1.11 1.09 1.05 0.00 0.00 -
P/EPS 11.99 13.47 8.71 12.00 8.89 0.00 0.00 -
EY 8.34 7.43 11.49 8.33 11.24 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.05 1.01 1.44 1.36 0.00 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