[JOE] QoQ Quarter Result on 30-Jun-2012 [#1]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 96.59%
YoY- 69.18%
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 39,303 40,428 41,599 44,219 28,619 37,759 38,117 2.06%
PBT 196 529 201 124 -8,547 -4,600 -1,387 -
Tax -350 -36 38 -223 -53 -662 194 -
NP -154 493 239 -99 -8,600 -5,262 -1,193 -74.42%
-
NP to SH -292 480 -13 -294 -8,612 -5,356 -1,322 -63.42%
-
Tax Rate 178.57% 6.81% -18.91% 179.84% - - - -
Total Cost 39,457 39,935 41,360 44,318 37,219 43,021 39,310 0.24%
-
Net Worth 95,874 103,999 95,549 95,549 101,778 110,270 116,647 -12.24%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 95,874 103,999 95,549 95,549 101,778 110,270 116,647 -12.24%
NOSH 737,500 800,000 735,000 735,000 782,909 787,647 777,647 -3.46%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -0.39% 1.22% 0.57% -0.22% -30.05% -13.94% -3.13% -
ROE -0.30% 0.46% -0.01% -0.31% -8.46% -4.86% -1.13% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.33 5.05 5.66 6.02 3.66 4.79 4.90 5.76%
EPS -0.04 0.06 0.00 -0.04 -1.10 -0.68 -0.17 -61.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.13 0.14 0.15 -9.09%
Adjusted Per Share Value based on latest NOSH - 735,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.85 13.22 13.60 14.45 9.36 12.34 12.46 2.07%
EPS -0.10 0.16 0.00 -0.10 -2.82 -1.75 -0.43 -62.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3134 0.34 0.3123 0.3123 0.3327 0.3605 0.3813 -12.24%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.07 0.08 0.08 0.08 0.09 0.09 0.07 -
P/RPS 1.31 1.58 1.41 1.33 2.46 1.88 1.43 -5.67%
P/EPS -176.80 133.33 -4,523.08 -200.00 -8.18 -13.24 -41.18 163.92%
EY -0.57 0.75 -0.02 -0.50 -12.22 -7.56 -2.43 -61.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.62 0.62 0.69 0.64 0.47 9.68%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 30/11/12 30/08/12 31/05/12 28/02/12 29/11/11 -
Price 0.085 0.07 0.08 0.08 0.08 0.09 0.08 -
P/RPS 1.59 1.39 1.41 1.33 2.19 1.88 1.63 -1.64%
P/EPS -214.68 116.67 -4,523.08 -200.00 -7.27 -13.24 -47.06 174.80%
EY -0.47 0.86 -0.02 -0.50 -13.75 -7.56 -2.13 -63.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.54 0.62 0.62 0.62 0.64 0.53 14.56%

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