[JOE] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 87.9%
YoY- 497.44%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 56,350 28,276 97,287 75,639 50,494 23,833 87,380 -25.33%
PBT 2,352 1,006 3,177 1,149 616 191 2,580 -5.97%
Tax -133 -310 -1,389 -118 -56 -31 -1,274 -77.79%
NP 2,219 696 1,788 1,031 560 160 1,306 42.34%
-
NP to SH 2,093 645 1,655 932 496 130 1,306 36.90%
-
Tax Rate 5.65% 30.82% 43.72% 10.27% 9.09% 16.23% 49.38% -
Total Cost 54,131 27,580 95,499 74,608 49,934 23,673 86,074 -26.57%
-
Net Worth 76,475 76,593 75,654 72,939 70,125 73,666 71,509 4.57%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 1,114 810 - - - -
Div Payout % - - 67.37% 86.96% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 76,475 76,593 75,654 72,939 70,125 73,666 71,509 4.57%
NOSH 402,500 403,125 398,181 405,217 412,500 433,333 397,272 0.87%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.94% 2.46% 1.84% 1.36% 1.11% 0.67% 1.49% -
ROE 2.74% 0.84% 2.19% 1.28% 0.71% 0.18% 1.83% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.00 7.01 24.43 18.67 12.24 5.50 21.99 -25.97%
EPS 0.52 0.16 0.41 0.23 0.12 0.03 0.33 35.37%
DPS 0.00 0.00 0.28 0.20 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.17 0.17 0.18 3.66%
Adjusted Per Share Value based on latest NOSH - 398,181
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 18.42 9.24 31.80 24.73 16.51 7.79 28.56 -25.33%
EPS 0.68 0.21 0.54 0.30 0.16 0.04 0.43 35.69%
DPS 0.00 0.00 0.36 0.26 0.00 0.00 0.00 -
NAPS 0.25 0.2504 0.2473 0.2384 0.2292 0.2408 0.2338 4.56%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.16 0.17 0.15 0.19 0.15 0.15 0.16 -
P/RPS 1.14 2.42 0.61 1.02 1.23 2.73 0.73 34.56%
P/EPS 30.77 106.25 36.09 82.61 124.75 500.00 48.67 -26.31%
EY 3.25 0.94 2.77 1.21 0.80 0.20 2.05 35.92%
DY 0.00 0.00 1.87 1.05 0.00 0.00 0.00 -
P/NAPS 0.84 0.89 0.79 1.06 0.88 0.88 0.89 -3.77%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 31/05/06 24/02/06 29/11/05 22/08/05 31/05/05 -
Price 0.14 0.13 0.14 0.16 0.19 0.18 0.16 -
P/RPS 1.00 1.85 0.57 0.86 1.55 3.27 0.73 23.32%
P/EPS 26.92 81.25 33.68 69.57 158.01 600.00 48.67 -32.59%
EY 3.71 1.23 2.97 1.44 0.63 0.17 2.05 48.45%
DY 0.00 0.00 2.00 1.25 0.00 0.00 0.00 -
P/NAPS 0.74 0.68 0.74 0.89 1.12 1.06 0.89 -11.56%

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