[JOE] QoQ TTM Result on 30-Sep-2003 [#2]

Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -3.54%
YoY- -7.64%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 72,663 69,570 65,535 64,192 65,250 63,950 64,476 8.30%
PBT 3,657 3,917 5,258 5,982 6,600 6,987 7,610 -38.67%
Tax -2,090 -1,716 -1,191 -975 -1,409 -1,485 -2,373 -8.12%
NP 1,567 2,201 4,067 5,007 5,191 5,502 5,237 -55.29%
-
NP to SH 1,567 2,201 4,067 5,007 5,191 5,502 5,237 -55.29%
-
Tax Rate 57.15% 43.81% 22.65% 16.30% 21.35% 21.25% 31.18% -
Total Cost 71,096 67,369 61,468 59,185 60,059 58,448 59,239 12.94%
-
Net Worth 68,521 69,200 40,163 70,000 68,800 39,981 39,920 43.40%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 68,521 69,200 40,163 70,000 68,800 39,981 39,920 43.40%
NOSH 39,607 40,000 40,163 40,000 40,000 39,981 39,920 -0.52%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.16% 3.16% 6.21% 7.80% 7.96% 8.60% 8.12% -
ROE 2.29% 3.18% 10.13% 7.15% 7.55% 13.76% 13.12% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 183.46 173.93 163.17 160.48 163.13 159.95 161.51 8.87%
EPS 3.96 5.50 10.13 12.52 12.98 13.76 13.12 -55.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.73 1.00 1.75 1.72 1.00 1.00 44.15%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 23.73 22.72 21.41 20.97 21.31 20.89 21.06 8.29%
EPS 0.51 0.72 1.33 1.64 1.70 1.80 1.71 -55.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2238 0.226 0.1312 0.2286 0.2247 0.1306 0.1304 43.39%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.64 1.71 1.43 1.40 1.38 1.35 1.14 -
P/RPS 0.89 0.98 0.88 0.87 0.85 0.84 0.71 16.27%
P/EPS 41.45 31.08 14.12 11.18 10.63 9.81 8.69 183.62%
EY 2.41 3.22 7.08 8.94 9.40 10.19 11.51 -64.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 1.43 0.80 0.80 1.35 1.14 -11.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 27/05/04 27/02/04 27/11/03 28/08/03 30/05/03 27/02/03 -
Price 1.50 1.60 1.74 1.45 1.38 1.18 1.38 -
P/RPS 0.82 0.92 1.07 0.90 0.85 0.74 0.85 -2.36%
P/EPS 37.91 29.08 17.18 11.58 10.63 8.57 10.52 135.23%
EY 2.64 3.44 5.82 8.63 9.40 11.66 9.51 -57.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.92 1.74 0.83 0.80 1.18 1.38 -26.49%

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