[JOE] QoQ Quarter Result on 31-Mar-2015 [#4]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 8.84%
YoY- 78.36%
Quarter Report
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 30,123 44,692 44,352 35,917 33,618 35,082 39,015 -15.79%
PBT -22,600 51 -1,668 -972 -731 -2,375 -890 758.85%
Tax -142 -233 -36 390 0 -99 -21 256.34%
NP -22,742 -182 -1,704 -582 -731 -2,474 -911 749.17%
-
NP to SH -20,915 -1,067 -1,785 -1,114 -1,222 -2,620 -881 721.26%
-
Tax Rate - 456.86% - - - - - -
Total Cost 52,865 44,874 46,056 36,499 34,349 37,556 39,926 20.51%
-
Net Worth 78,439 107,853 107,853 88,930 84,012 95,272 96,109 -12.63%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 78,439 107,853 107,853 88,930 84,012 95,272 96,109 -12.63%
NOSH 980,490 980,490 980,490 808,461 763,750 793,939 800,909 14.39%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -75.50% -0.41% -3.84% -1.62% -2.17% -7.05% -2.33% -
ROE -26.66% -0.99% -1.66% -1.25% -1.45% -2.75% -0.92% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.07 4.56 4.52 4.44 4.40 4.42 4.87 -26.41%
EPS -2.13 -0.11 -0.18 -0.14 -0.16 -0.33 -0.11 617.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.11 0.11 0.11 0.11 0.12 0.12 -23.62%
Adjusted Per Share Value based on latest NOSH - 808,461
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.84 14.60 14.49 11.73 10.98 11.46 12.74 -15.77%
EPS -6.83 -0.35 -0.58 -0.36 -0.40 -0.86 -0.29 716.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2562 0.3523 0.3523 0.2905 0.2744 0.3112 0.3139 -12.63%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.095 0.095 0.10 0.115 0.085 0.12 0.12 -
P/RPS 3.09 2.08 2.21 2.59 1.93 2.72 2.46 16.36%
P/EPS -4.45 -87.30 -54.93 -83.46 -53.13 -36.36 -109.09 -88.08%
EY -22.45 -1.15 -1.82 -1.20 -1.88 -2.75 -0.92 736.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.86 0.91 1.05 0.77 1.00 1.00 12.26%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 19/11/15 28/08/15 29/05/15 11/02/15 27/11/14 27/08/14 -
Price 0.09 0.10 0.08 0.11 0.095 0.095 0.15 -
P/RPS 2.93 2.19 1.77 2.48 2.16 2.15 3.08 -3.26%
P/EPS -4.22 -91.89 -43.94 -79.83 -59.38 -28.79 -136.36 -90.08%
EY -23.70 -1.09 -2.28 -1.25 -1.68 -3.47 -0.73 911.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.91 0.73 1.00 0.86 0.79 1.25 -6.48%

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