[JOE] QoQ TTM Result on 30-Jun-2014 [#1]

Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -10.1%
YoY- -9292.63%
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 143,632 138,765 140,307 150,762 150,907 159,160 164,428 -8.62%
PBT -4,968 -9,553 -12,035 -8,931 -7,703 -1,950 1,792 -
Tax 270 -47 321 25 -246 -669 -1,073 -
NP -4,698 -9,600 -11,714 -8,906 -7,949 -2,619 719 -
-
NP to SH -5,837 -9,872 -11,496 -8,733 -7,932 -3,075 251 -
-
Tax Rate - - - - - - 59.88% -
Total Cost 148,330 148,365 152,021 159,668 158,856 161,779 163,709 -6.37%
-
Net Worth 88,930 84,012 95,272 96,109 94,011 102,772 92,949 -2.90%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 88,930 84,012 95,272 96,109 94,011 102,772 92,949 -2.90%
NOSH 808,461 763,750 793,939 800,909 783,428 790,555 715,000 8.54%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -3.27% -6.92% -8.35% -5.91% -5.27% -1.65% 0.44% -
ROE -6.56% -11.75% -12.07% -9.09% -8.44% -2.99% 0.27% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 17.77 18.17 17.67 18.82 19.26 20.13 23.00 -15.81%
EPS -0.72 -1.29 -1.45 -1.09 -1.01 -0.39 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.12 0.12 0.12 0.13 0.13 -10.54%
Adjusted Per Share Value based on latest NOSH - 800,909
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 46.91 45.32 45.83 49.24 49.29 51.99 53.71 -8.63%
EPS -1.91 -3.22 -3.75 -2.85 -2.59 -1.00 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2905 0.2744 0.3112 0.3139 0.3071 0.3357 0.3036 -2.90%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.115 0.085 0.12 0.12 0.11 0.08 0.075 -
P/RPS 0.65 0.47 0.68 0.64 0.57 0.40 0.33 57.19%
P/EPS -15.93 -6.58 -8.29 -11.01 -10.86 -20.57 213.65 -
EY -6.28 -15.21 -12.07 -9.09 -9.20 -4.86 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.77 1.00 1.00 0.92 0.62 0.58 48.59%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 11/02/15 27/11/14 27/08/14 29/05/14 27/02/14 28/11/13 -
Price 0.11 0.095 0.095 0.15 0.125 0.10 0.085 -
P/RPS 0.62 0.52 0.54 0.80 0.65 0.50 0.37 41.12%
P/EPS -15.24 -7.35 -6.56 -13.76 -12.35 -25.71 242.13 -
EY -6.56 -13.61 -15.24 -7.27 -8.10 -3.89 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 0.79 1.25 1.04 0.77 0.65 33.30%

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