[JOE] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -114.03%
YoY- -9564.63%
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 143,618 148,194 156,060 150,898 159,808 169,392 156,640 -5.60%
PBT -5,328 -6,528 -3,560 -7,703 -2,864 2,132 1,352 -
Tax -160 -240 -84 -247 -426 -1,376 -1,168 -73.32%
NP -5,488 -6,768 -3,644 -7,950 -3,290 756 184 -
-
NP to SH -6,297 -7,000 -3,524 -7,925 -3,702 138 -320 624.93%
-
Tax Rate - - - - - 64.54% 86.39% -
Total Cost 149,106 154,962 159,704 158,848 163,098 168,636 156,456 -3.14%
-
Net Worth 86,588 93,333 96,109 93,847 103,145 89,699 103,999 -11.46%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 86,588 93,333 96,109 93,847 103,145 89,699 103,999 -11.46%
NOSH 787,166 777,777 800,909 782,058 793,428 690,000 800,000 -1.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -3.82% -4.57% -2.33% -5.27% -2.06% 0.45% 0.12% -
ROE -7.27% -7.50% -3.67% -8.44% -3.59% 0.15% -0.31% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 18.25 19.05 19.49 19.29 20.14 24.55 19.58 -4.56%
EPS -0.80 -0.90 -0.44 -1.01 -0.47 0.02 -0.04 632.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.12 0.12 0.13 0.13 0.13 -10.51%
Adjusted Per Share Value based on latest NOSH - 783,428
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 46.91 48.40 50.97 49.29 52.20 55.33 51.16 -5.60%
EPS -2.06 -2.29 -1.15 -2.59 -1.21 0.05 -0.10 647.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2828 0.3049 0.3139 0.3065 0.3369 0.293 0.3397 -11.47%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.085 0.12 0.12 0.11 0.08 0.075 0.075 -
P/RPS 0.47 0.63 0.62 0.57 0.40 0.31 0.38 15.17%
P/EPS -10.62 -13.33 -27.27 -10.86 -17.14 375.00 -187.50 -85.17%
EY -9.41 -7.50 -3.67 -9.21 -5.83 0.27 -0.53 577.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.00 1.00 0.92 0.62 0.58 0.58 20.73%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 27/11/14 27/08/14 29/05/14 27/02/14 28/11/13 27/08/13 -
Price 0.095 0.095 0.15 0.125 0.10 0.085 0.075 -
P/RPS 0.52 0.50 0.77 0.65 0.50 0.35 0.38 23.18%
P/EPS -11.87 -10.56 -34.09 -12.34 -21.43 425.00 -187.50 -84.03%
EY -8.42 -9.47 -2.93 -8.11 -4.67 0.24 -0.53 528.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 1.25 1.04 0.77 0.65 0.58 29.93%

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