[JOE] QoQ TTM Result on 31-Dec-2011 [#3]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -683.93%
YoY- -600.28%
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 156,079 152,597 148,203 152,042 150,838 155,200 155,816 0.11%
PBT -12,822 -14,410 -15,659 -6,356 -936 967 1,683 -
Tax -900 -744 -303 -355 315 -40 -156 220.64%
NP -13,722 -15,154 -15,962 -6,711 -621 927 1,527 -
-
NP to SH -14,275 -15,584 -16,244 -7,024 -896 784 1,421 -
-
Tax Rate - - - - - 4.14% 9.27% -
Total Cost 169,801 167,751 164,165 158,753 151,459 154,273 154,289 6.57%
-
Net Worth 0 95,549 101,778 110,270 116,647 119,250 111,499 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 1,486 1,486 1,486 1,486 -
Div Payout % - - - 0.00% 0.00% 189.63% 104.62% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 0 95,549 101,778 110,270 116,647 119,250 111,499 -
NOSH 735,000 735,000 782,909 787,647 777,647 795,000 743,333 -0.74%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -8.79% -9.93% -10.77% -4.41% -0.41% 0.60% 0.98% -
ROE 0.00% -16.31% -15.96% -6.37% -0.77% 0.66% 1.27% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.24 20.76 18.93 19.30 19.40 19.52 20.96 0.88%
EPS -1.94 -2.12 -2.07 -0.89 -0.12 0.10 0.19 -
DPS 0.00 0.00 0.00 0.19 0.19 0.19 0.20 -
NAPS 0.00 0.13 0.13 0.14 0.15 0.15 0.15 -
Adjusted Per Share Value based on latest NOSH - 787,647
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 51.02 49.88 48.45 49.70 49.31 50.73 50.93 0.11%
EPS -4.67 -5.09 -5.31 -2.30 -0.29 0.26 0.46 -
DPS 0.00 0.00 0.00 0.49 0.49 0.49 0.49 -
NAPS 0.00 0.3123 0.3327 0.3605 0.3813 0.3898 0.3645 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.08 0.08 0.09 0.09 0.07 0.09 0.09 -
P/RPS 0.38 0.39 0.48 0.47 0.36 0.46 0.43 -7.88%
P/EPS -4.12 -3.77 -4.34 -10.09 -60.75 91.26 47.08 -
EY -24.28 -26.50 -23.05 -9.91 -1.65 1.10 2.12 -
DY 0.00 0.00 0.00 2.10 2.73 2.08 2.22 -
P/NAPS 0.00 0.62 0.69 0.64 0.47 0.60 0.60 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 28/02/12 29/11/11 26/08/11 30/05/11 -
Price 0.08 0.08 0.08 0.09 0.08 0.07 0.08 -
P/RPS 0.38 0.39 0.42 0.47 0.41 0.36 0.38 0.00%
P/EPS -4.12 -3.77 -3.86 -10.09 -69.43 70.98 41.85 -
EY -24.28 -26.50 -25.94 -9.91 -1.44 1.41 2.39 -
DY 0.00 0.00 0.00 2.10 2.39 2.67 2.50 -
P/NAPS 0.00 0.62 0.62 0.64 0.53 0.47 0.53 -

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