[JOE] QoQ Quarter Result on 31-Mar-2004 [#4]

Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -176.73%
YoY- -111.2%
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 22,641 22,511 19,777 16,586 18,652 17,648 16,684 22.46%
PBT 909 245 859 493 909 1,396 1,119 -12.88%
Tax -604 -596 -657 -681 -664 -88 -283 65.38%
NP 305 -351 202 -188 245 1,308 836 -48.78%
-
NP to SH 305 -351 202 -188 245 1,308 836 -48.78%
-
Tax Rate 66.45% 243.27% 76.48% 138.13% 73.05% 6.30% 25.29% -
Total Cost 22,336 22,862 19,575 16,774 18,407 16,340 15,848 25.57%
-
Net Worth 64,812 68,205 68,521 69,200 70,483 70,000 68,800 -3.88%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 64,812 68,205 68,521 69,200 70,483 70,000 68,800 -3.88%
NOSH 381,250 40,000 39,607 40,000 40,163 40,000 40,000 346.47%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.35% -1.56% 1.02% -1.13% 1.31% 7.41% 5.01% -
ROE 0.47% -0.51% 0.29% -0.27% 0.35% 1.87% 1.22% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.94 56.44 49.93 41.47 46.44 44.12 41.71 -72.56%
EPS 0.08 -0.09 0.51 -0.47 0.61 3.27 2.09 -88.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 1.71 1.73 1.73 1.7549 1.75 1.72 -78.47%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.40 7.35 6.46 5.42 6.09 5.76 5.45 22.50%
EPS 0.10 -0.11 0.07 -0.06 0.08 0.43 0.27 -48.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2117 0.2228 0.2238 0.226 0.2302 0.2286 0.2247 -3.87%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.19 1.56 1.64 1.71 1.43 1.40 1.38 -
P/RPS 3.20 2.76 3.28 4.12 3.08 3.17 3.31 -2.21%
P/EPS 237.50 -177.27 321.57 -363.83 234.43 42.81 66.03 133.84%
EY 0.42 -0.56 0.31 -0.27 0.43 2.34 1.51 -57.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.91 0.95 0.99 0.81 0.80 0.80 25.01%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 25/08/04 27/05/04 27/02/04 27/11/03 28/08/03 -
Price 0.17 1.99 1.50 1.60 1.74 1.45 1.38 -
P/RPS 2.86 3.53 3.00 3.86 3.75 3.29 3.31 -9.24%
P/EPS 212.50 -226.14 294.12 -340.43 285.25 44.34 66.03 117.20%
EY 0.47 -0.44 0.34 -0.29 0.35 2.26 1.51 -53.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.16 0.87 0.92 0.99 0.83 0.80 15.96%

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