[JOE] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -290.24%
YoY- 72.79%
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 106,352 177,408 156,060 156,640 176,876 159,300 161,764 -6.74%
PBT 6,000 -6,672 -3,560 1,352 496 -4,500 -1,636 -
Tax -84 -144 -84 -1,168 -892 872 408 -
NP 5,916 -6,816 -3,644 184 -396 -3,628 -1,228 -
-
NP to SH 5,584 -7,140 -3,524 -320 -1,176 -3,816 -1,268 -
-
Tax Rate 1.40% - - 86.39% 179.84% - - -
Total Cost 100,436 184,224 159,704 156,456 177,272 162,928 162,992 -7.74%
-
Net Worth 107,853 107,853 96,109 103,999 95,549 119,250 126,799 -2.65%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 107,853 107,853 96,109 103,999 95,549 119,250 126,799 -2.65%
NOSH 980,490 980,490 800,909 800,000 735,000 795,000 792,500 3.60%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.56% -3.84% -2.33% 0.12% -0.22% -2.28% -0.76% -
ROE 5.18% -6.62% -3.67% -0.31% -1.23% -3.20% -1.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.85 18.09 19.49 19.58 24.06 20.04 20.41 -9.98%
EPS 0.56 -0.72 -0.44 -0.04 -0.16 -0.48 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.12 0.13 0.13 0.15 0.16 -6.04%
Adjusted Per Share Value based on latest NOSH - 800,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.77 57.99 51.01 51.20 57.82 52.07 52.88 -6.74%
EPS 1.83 -2.33 -1.15 -0.10 -0.38 -1.25 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3526 0.3142 0.34 0.3123 0.3898 0.4145 -2.65%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.095 0.10 0.12 0.075 0.08 0.09 0.09 -
P/RPS 0.88 0.55 0.62 0.38 0.33 0.45 0.44 12.23%
P/EPS 16.68 -13.73 -27.27 -187.50 -50.00 -18.75 -56.25 -
EY 5.99 -7.28 -3.67 -0.53 -2.00 -5.33 -1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 1.00 0.58 0.62 0.60 0.56 7.40%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 28/08/15 27/08/14 27/08/13 30/08/12 26/08/11 26/08/10 -
Price 0.095 0.08 0.15 0.075 0.08 0.07 0.08 -
P/RPS 0.88 0.44 0.77 0.38 0.33 0.35 0.39 14.51%
P/EPS 16.68 -10.99 -34.09 -187.50 -50.00 -14.58 -50.00 -
EY 5.99 -9.10 -2.93 -0.53 -2.00 -6.86 -2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.73 1.25 0.58 0.62 0.47 0.50 9.45%

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