[JOE] QoQ Quarter Result on 30-Jun-2011 [#1]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -256.91%
YoY- -200.95%
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 28,619 37,759 38,117 39,825 36,341 36,555 42,479 -23.12%
PBT -8,547 -4,600 -1,387 -1,125 756 820 516 -
Tax -53 -662 194 218 -105 8 -161 -52.29%
NP -8,600 -5,262 -1,193 -907 651 828 355 -
-
NP to SH -8,612 -5,356 -1,322 -954 608 772 356 -
-
Tax Rate - - - - 13.89% -0.98% 31.20% -
Total Cost 37,219 43,021 39,310 40,732 35,690 35,727 42,124 -7.91%
-
Net Worth 101,778 110,270 116,647 119,250 111,499 115,800 113,919 -7.23%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - 1,486 - - -
Div Payout % - - - - 244.52% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 101,778 110,270 116,647 119,250 111,499 115,800 113,919 -7.23%
NOSH 782,909 787,647 777,647 795,000 743,333 771,999 711,999 6.52%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -30.05% -13.94% -3.13% -2.28% 1.79% 2.27% 0.84% -
ROE -8.46% -4.86% -1.13% -0.80% 0.55% 0.67% 0.31% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.66 4.79 4.90 5.01 4.89 4.74 5.97 -27.81%
EPS -1.10 -0.68 -0.17 -0.12 0.08 0.10 0.05 -
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.13 0.14 0.15 0.15 0.15 0.15 0.16 -12.91%
Adjusted Per Share Value based on latest NOSH - 795,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 9.35 12.33 12.45 13.01 11.87 11.94 13.87 -23.09%
EPS -2.81 -1.75 -0.43 -0.31 0.20 0.25 0.12 -
DPS 0.00 0.00 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.3324 0.3602 0.381 0.3895 0.3642 0.3782 0.3721 -7.23%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.09 0.09 0.07 0.09 0.09 0.09 0.09 -
P/RPS 2.46 1.88 1.43 1.80 1.84 1.90 1.51 38.41%
P/EPS -8.18 -13.24 -41.18 -75.00 110.03 90.00 180.00 -
EY -12.22 -7.56 -2.43 -1.33 0.91 1.11 0.56 -
DY 0.00 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.69 0.64 0.47 0.60 0.60 0.60 0.56 14.91%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 28/02/12 29/11/11 26/08/11 30/05/11 28/02/11 29/11/10 -
Price 0.08 0.09 0.08 0.07 0.08 0.09 0.09 -
P/RPS 2.19 1.88 1.63 1.40 1.64 1.90 1.51 28.09%
P/EPS -7.27 -13.24 -47.06 -58.33 97.81 90.00 180.00 -
EY -13.75 -7.56 -2.13 -1.71 1.02 1.11 0.56 -
DY 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.62 0.64 0.53 0.47 0.53 0.60 0.56 7.01%

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