[JOE] QoQ TTM Result on 31-Mar-2003 [#4]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 5.06%
YoY- 0.92%
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 65,535 64,192 65,250 63,950 64,476 63,210 59,054 7.16%
PBT 5,258 5,982 6,600 6,987 7,610 7,530 7,148 -18.46%
Tax -1,191 -975 -1,409 -1,485 -2,373 -2,109 -1,735 -22.12%
NP 4,067 5,007 5,191 5,502 5,237 5,421 5,413 -17.31%
-
NP to SH 4,067 5,007 5,191 5,502 5,237 5,421 5,413 -17.31%
-
Tax Rate 22.65% 16.30% 21.35% 21.25% 31.18% 28.01% 24.27% -
Total Cost 61,468 59,185 60,059 58,448 59,239 57,789 53,641 9.47%
-
Net Worth 40,163 70,000 68,800 39,981 39,920 39,939 40,041 0.20%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 40,163 70,000 68,800 39,981 39,920 39,939 40,041 0.20%
NOSH 40,163 40,000 40,000 39,981 39,920 39,939 40,041 0.20%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.21% 7.80% 7.96% 8.60% 8.12% 8.58% 9.17% -
ROE 10.13% 7.15% 7.55% 13.76% 13.12% 13.57% 13.52% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 163.17 160.48 163.13 159.95 161.51 158.26 147.48 6.95%
EPS 10.13 12.52 12.98 13.76 13.12 13.57 13.52 -17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.75 1.72 1.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 39,981
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.41 20.97 21.31 20.89 21.06 20.65 19.29 7.17%
EPS 1.33 1.64 1.70 1.80 1.71 1.77 1.77 -17.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1312 0.2286 0.2247 0.1306 0.1304 0.1305 0.1308 0.20%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.43 1.40 1.38 1.35 1.14 1.40 1.75 -
P/RPS 0.88 0.87 0.85 0.84 0.71 0.88 1.19 -18.17%
P/EPS 14.12 11.18 10.63 9.81 8.69 10.31 12.95 5.91%
EY 7.08 8.94 9.40 10.19 11.51 9.70 7.72 -5.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.80 0.80 1.35 1.14 1.40 1.75 -12.56%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 28/08/03 30/05/03 27/02/03 28/11/02 29/08/02 -
Price 1.74 1.45 1.38 1.18 1.38 1.45 1.45 -
P/RPS 1.07 0.90 0.85 0.74 0.85 0.92 0.98 6.01%
P/EPS 17.18 11.58 10.63 8.57 10.52 10.68 10.73 36.74%
EY 5.82 8.63 9.40 11.66 9.51 9.36 9.32 -26.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 0.83 0.80 1.18 1.38 1.45 1.45 12.88%

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