[JOE] QoQ Quarter Result on 30-Jun-2003 [#1]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -50.18%
YoY- -14.08%
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 16,586 18,652 17,648 16,684 12,551 17,309 18,706 -7.69%
PBT 493 909 1,396 1,119 1,834 1,633 2,014 -60.83%
Tax -681 -664 -88 -283 -156 -448 -522 19.37%
NP -188 245 1,308 836 1,678 1,185 1,492 -
-
NP to SH -188 245 1,308 836 1,678 1,185 1,492 -
-
Tax Rate 138.13% 73.05% 6.30% 25.29% 8.51% 27.43% 25.92% -
Total Cost 16,774 18,407 16,340 15,848 10,873 16,124 17,214 -1.70%
-
Net Worth 69,200 70,483 70,000 68,800 39,981 39,920 39,939 44.20%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 69,200 70,483 70,000 68,800 39,981 39,920 39,939 44.20%
NOSH 40,000 40,163 40,000 40,000 39,981 39,920 39,939 0.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -1.13% 1.31% 7.41% 5.01% 13.37% 6.85% 7.98% -
ROE -0.27% 0.35% 1.87% 1.22% 4.20% 2.97% 3.74% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 41.47 46.44 44.12 41.71 31.39 43.36 46.84 -7.79%
EPS -0.47 0.61 3.27 2.09 4.19 2.96 3.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.7549 1.75 1.72 1.00 1.00 1.00 44.06%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.42 6.09 5.76 5.45 4.10 5.65 6.11 -7.67%
EPS -0.06 0.08 0.43 0.27 0.55 0.39 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.226 0.2302 0.2286 0.2247 0.1306 0.1304 0.1305 44.16%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.71 1.43 1.40 1.38 1.35 1.14 1.40 -
P/RPS 4.12 3.08 3.17 3.31 4.30 2.63 2.99 23.80%
P/EPS -363.83 234.43 42.81 66.03 32.17 38.40 37.48 -
EY -0.27 0.43 2.34 1.51 3.11 2.60 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.81 0.80 0.80 1.35 1.14 1.40 -20.61%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 27/11/03 28/08/03 30/05/03 27/02/03 28/11/02 -
Price 1.60 1.74 1.45 1.38 1.18 1.38 1.45 -
P/RPS 3.86 3.75 3.29 3.31 3.76 3.18 3.10 15.72%
P/EPS -340.43 285.25 44.34 66.03 28.12 46.49 38.82 -
EY -0.29 0.35 2.26 1.51 3.56 2.15 2.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.99 0.83 0.80 1.18 1.38 1.45 -26.14%

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