[JOE] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 11.43%
YoY- -37.54%
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 42,288 19,777 67,758 53,732 35,080 16,684 61,853 -22.33%
PBT 1,103 859 3,916 3,424 2,516 1,119 6,994 -70.71%
Tax -1,252 -657 -1,716 -1,035 -372 -283 -1,490 -10.92%
NP -149 202 2,200 2,389 2,144 836 5,504 -
-
NP to SH -149 202 2,200 2,389 2,144 836 5,504 -
-
Tax Rate 113.51% 76.48% 43.82% 30.23% 14.79% 25.29% 21.30% -
Total Cost 42,437 19,575 65,558 51,343 32,936 15,848 56,349 -17.18%
-
Net Worth 68,205 68,521 69,200 70,225 69,999 68,800 68,399 -0.18%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 68,205 68,521 69,200 70,225 69,999 68,800 68,399 -0.18%
NOSH 40,000 39,607 40,000 40,016 39,999 40,000 39,999 0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -0.35% 1.02% 3.25% 4.45% 6.11% 5.01% 8.90% -
ROE -0.22% 0.29% 3.18% 3.40% 3.06% 1.22% 8.05% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 106.02 49.93 169.40 134.27 87.70 41.71 154.63 -22.19%
EPS -0.04 0.51 5.50 5.97 5.36 2.09 13.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.73 1.73 1.7549 1.75 1.72 1.71 0.00%
Adjusted Per Share Value based on latest NOSH - 40,163
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 13.81 6.46 22.13 17.55 11.46 5.45 20.20 -22.34%
EPS -0.05 0.07 0.72 0.78 0.70 0.27 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2228 0.2238 0.226 0.2294 0.2286 0.2247 0.2234 -0.17%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.56 1.64 1.71 1.43 1.40 1.38 1.35 -
P/RPS 1.47 3.28 1.01 1.06 1.60 3.31 0.87 41.72%
P/EPS -417.60 321.57 31.09 23.95 26.12 66.03 9.81 -
EY -0.24 0.31 3.22 4.17 3.83 1.51 10.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.95 0.99 0.81 0.80 0.80 0.79 9.85%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 25/08/04 27/05/04 27/02/04 27/11/03 28/08/03 30/05/03 -
Price 1.99 1.50 1.60 1.74 1.45 1.38 1.18 -
P/RPS 1.88 3.00 0.94 1.30 1.65 3.31 0.76 82.60%
P/EPS -532.71 294.12 29.09 29.15 27.05 66.03 8.58 -
EY -0.19 0.34 3.44 3.43 3.70 1.51 11.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.87 0.92 0.99 0.83 0.80 0.69 41.25%

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