[JOE] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -76.59%
YoY- -4.5%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 141,094 109,627 66,132 31,240 112,285 82,845 56,350 84.28%
PBT 4,870 4,159 2,553 1,128 4,020 3,301 2,352 62.38%
Tax -1,492 -2,045 -1,216 -441 -1,133 -419 -133 400.38%
NP 3,378 2,114 1,337 687 2,887 2,882 2,219 32.29%
-
NP to SH 3,086 1,928 1,228 616 2,631 2,698 2,093 29.51%
-
Tax Rate 30.64% 49.17% 47.63% 39.10% 28.18% 12.69% 5.65% -
Total Cost 137,716 107,513 64,795 30,553 109,398 79,963 54,131 86.25%
-
Net Worth 63,352 76,316 75,264 78,026 76,555 76,510 76,475 -11.78%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 844 - - - 1,128 1,127 - -
Div Payout % 27.37% - - - 42.88% 41.79% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 63,352 76,316 75,264 78,026 76,555 76,510 76,475 -11.78%
NOSH 422,352 401,666 396,129 410,666 402,923 402,686 402,500 3.25%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.39% 1.93% 2.02% 2.20% 2.57% 3.48% 3.94% -
ROE 4.87% 2.53% 1.63% 0.79% 3.44% 3.53% 2.74% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 33.41 27.29 16.69 7.61 27.87 20.57 14.00 78.48%
EPS 0.73 0.48 0.31 0.15 0.66 0.67 0.52 25.34%
DPS 0.20 0.00 0.00 0.00 0.28 0.28 0.00 -
NAPS 0.15 0.19 0.19 0.19 0.19 0.19 0.19 -14.56%
Adjusted Per Share Value based on latest NOSH - 410,666
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 46.08 35.81 21.60 10.20 36.68 27.06 18.41 84.24%
EPS 1.01 0.63 0.40 0.20 0.86 0.88 0.68 30.14%
DPS 0.28 0.00 0.00 0.00 0.37 0.37 0.00 -
NAPS 0.2069 0.2493 0.2458 0.2549 0.25 0.2499 0.2498 -11.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.10 0.16 0.19 0.20 0.41 0.14 0.16 -
P/RPS 0.30 0.59 1.14 2.63 1.47 0.68 1.14 -58.90%
P/EPS 13.69 33.33 61.29 133.33 62.79 20.90 30.77 -41.69%
EY 7.31 3.00 1.63 0.75 1.59 4.79 3.25 71.58%
DY 2.00 0.00 0.00 0.00 0.68 2.00 0.00 -
P/NAPS 0.67 0.84 1.00 1.05 2.16 0.74 0.84 -13.98%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 25/04/08 28/11/07 30/08/07 31/05/07 27/02/07 29/11/06 -
Price 0.09 0.09 0.16 0.19 0.19 0.17 0.14 -
P/RPS 0.27 0.33 0.96 2.50 0.68 0.83 1.00 -58.19%
P/EPS 12.32 18.75 51.61 126.67 29.10 25.37 26.92 -40.58%
EY 8.12 5.33 1.94 0.79 3.44 3.94 3.71 68.49%
DY 2.22 0.00 0.00 0.00 1.47 1.65 0.00 -
P/NAPS 0.60 0.47 0.84 1.00 1.00 0.89 0.74 -13.03%

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