[JOE] QoQ Quarter Result on 30-Sep-2011 [#2]

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -38.57%
YoY- -471.35%
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 44,219 28,619 37,759 38,117 39,825 36,341 36,555 13.54%
PBT 124 -8,547 -4,600 -1,387 -1,125 756 820 -71.64%
Tax -223 -53 -662 194 218 -105 8 -
NP -99 -8,600 -5,262 -1,193 -907 651 828 -
-
NP to SH -294 -8,612 -5,356 -1,322 -954 608 772 -
-
Tax Rate 179.84% - - - - 13.89% -0.98% -
Total Cost 44,318 37,219 43,021 39,310 40,732 35,690 35,727 15.46%
-
Net Worth 95,549 101,778 110,270 116,647 119,250 111,499 115,800 -12.03%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - 1,486 - -
Div Payout % - - - - - 244.52% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 95,549 101,778 110,270 116,647 119,250 111,499 115,800 -12.03%
NOSH 735,000 782,909 787,647 777,647 795,000 743,333 771,999 -3.22%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.22% -30.05% -13.94% -3.13% -2.28% 1.79% 2.27% -
ROE -0.31% -8.46% -4.86% -1.13% -0.80% 0.55% 0.67% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.02 3.66 4.79 4.90 5.01 4.89 4.74 17.29%
EPS -0.04 -1.10 -0.68 -0.17 -0.12 0.08 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.13 0.13 0.14 0.15 0.15 0.15 0.15 -9.10%
Adjusted Per Share Value based on latest NOSH - 777,647
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.45 9.36 12.34 12.46 13.02 11.88 11.95 13.51%
EPS -0.10 -2.82 -1.75 -0.43 -0.31 0.20 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.3123 0.3327 0.3605 0.3813 0.3898 0.3645 0.3785 -12.03%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.08 0.09 0.09 0.07 0.09 0.09 0.09 -
P/RPS 1.33 2.46 1.88 1.43 1.80 1.84 1.90 -21.17%
P/EPS -200.00 -8.18 -13.24 -41.18 -75.00 110.03 90.00 -
EY -0.50 -12.22 -7.56 -2.43 -1.33 0.91 1.11 -
DY 0.00 0.00 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.62 0.69 0.64 0.47 0.60 0.60 0.60 2.21%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 28/02/12 29/11/11 26/08/11 30/05/11 28/02/11 -
Price 0.08 0.08 0.09 0.08 0.07 0.08 0.09 -
P/RPS 1.33 2.19 1.88 1.63 1.40 1.64 1.90 -21.17%
P/EPS -200.00 -7.27 -13.24 -47.06 -58.33 97.81 90.00 -
EY -0.50 -13.75 -7.56 -2.13 -1.71 1.02 1.11 -
DY 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.62 0.62 0.64 0.53 0.47 0.53 0.60 2.21%

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