[JOE] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -135.34%
YoY- 99.5%
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 159,808 169,392 156,640 165,454 168,201 171,636 176,876 -6.52%
PBT -2,864 2,132 1,352 1,051 1,140 650 496 -
Tax -426 -1,376 -1,168 -536 -294 -370 -892 -38.81%
NP -3,290 756 184 515 845 280 -396 308.62%
-
NP to SH -3,702 138 -320 -82 232 -614 -1,176 114.34%
-
Tax Rate - 64.54% 86.39% 51.00% 25.79% 56.92% 179.84% -
Total Cost 163,098 168,636 156,456 164,939 167,356 171,356 177,272 -5.38%
-
Net Worth 103,145 89,699 103,999 113,099 113,100 99,774 95,549 5.21%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 103,145 89,699 103,999 113,099 113,100 99,774 95,549 5.21%
NOSH 793,428 690,000 800,000 870,000 870,000 767,500 735,000 5.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -2.06% 0.45% 0.12% 0.31% 0.50% 0.16% -0.22% -
ROE -3.59% 0.15% -0.31% -0.07% 0.21% -0.62% -1.23% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.14 24.55 19.58 19.02 19.33 22.36 24.06 -11.15%
EPS -0.47 0.02 -0.04 -0.01 0.03 -0.08 -0.16 104.70%
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 - 737,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 52.20 55.33 51.16 54.04 54.94 56.06 57.77 -6.51%
EPS -1.21 0.05 -0.10 -0.03 0.08 -0.20 -0.38 115.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3369 0.293 0.3397 0.3694 0.3694 0.3259 0.3121 5.21%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.08 0.075 0.075 0.07 0.08 0.08 0.08 -
P/RPS 0.40 0.31 0.38 0.37 0.41 0.36 0.33 13.64%
P/EPS -17.14 375.00 -187.50 -742.68 300.00 -100.00 -50.00 -50.92%
EY -5.83 0.27 -0.53 -0.13 0.33 -1.00 -2.00 103.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.58 0.54 0.62 0.62 0.62 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 27/08/13 29/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.10 0.085 0.075 0.085 0.07 0.08 0.08 -
P/RPS 0.50 0.35 0.38 0.45 0.36 0.36 0.33 31.81%
P/EPS -21.43 425.00 -187.50 -901.83 262.50 -100.00 -50.00 -43.06%
EY -4.67 0.24 -0.53 -0.11 0.38 -1.00 -2.00 75.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.65 0.58 0.65 0.54 0.62 0.62 15.49%

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