[JOE] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 137.79%
YoY- 102.28%
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 169,392 156,640 165,454 168,201 171,636 176,876 138,841 14.16%
PBT 2,132 1,352 1,051 1,140 650 496 -15,661 -
Tax -1,376 -1,168 -536 -294 -370 -892 -302 174.58%
NP 756 184 515 845 280 -396 -15,963 -
-
NP to SH 138 -320 -82 232 -614 -1,176 -16,244 -
-
Tax Rate 64.54% 86.39% 51.00% 25.79% 56.92% 179.84% - -
Total Cost 168,636 156,456 164,939 167,356 171,356 177,272 154,804 5.86%
-
Net Worth 89,699 103,999 113,099 113,100 99,774 95,549 102,015 -8.21%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 89,699 103,999 113,099 113,100 99,774 95,549 102,015 -8.21%
NOSH 690,000 800,000 870,000 870,000 767,500 735,000 784,734 -8.21%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.45% 0.12% 0.31% 0.50% 0.16% -0.22% -11.50% -
ROE 0.15% -0.31% -0.07% 0.21% -0.62% -1.23% -15.92% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.55 19.58 19.02 19.33 22.36 24.06 17.69 24.39%
EPS 0.02 -0.04 -0.01 0.03 -0.08 -0.16 -2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 55.33 51.16 54.04 54.94 56.06 57.77 45.35 14.16%
EPS 0.05 -0.10 -0.03 0.08 -0.20 -0.38 -5.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.293 0.3397 0.3694 0.3694 0.3259 0.3121 0.3332 -8.20%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.075 0.075 0.07 0.08 0.08 0.08 0.09 -
P/RPS 0.31 0.38 0.37 0.41 0.36 0.33 0.51 -28.22%
P/EPS 375.00 -187.50 -742.68 300.00 -100.00 -50.00 -4.35 -
EY 0.27 -0.53 -0.13 0.33 -1.00 -2.00 -23.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.54 0.62 0.62 0.62 0.69 -10.92%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 27/08/13 29/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.085 0.075 0.085 0.07 0.08 0.08 0.08 -
P/RPS 0.35 0.38 0.45 0.36 0.36 0.33 0.45 -15.41%
P/EPS 425.00 -187.50 -901.83 262.50 -100.00 -50.00 -3.86 -
EY 0.24 -0.53 -0.11 0.38 -1.00 -2.00 -25.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.65 0.54 0.62 0.62 0.62 3.19%

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