[JOE] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -0.32%
YoY- -41.33%
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 165,840 175,208 187,054 132,264 112,700 100,988 84,576 11.87%
PBT 220 6,936 5,186 5,106 4,704 1,232 2,206 -31.88%
Tax -118 -938 -996 -2,432 -266 -112 -2,504 -39.88%
NP 102 5,998 4,190 2,674 4,438 1,120 -298 -
-
NP to SH 82 5,242 3,620 2,456 4,186 992 -298 -
-
Tax Rate 53.64% 13.52% 19.21% 47.63% 5.65% 9.09% 113.51% -
Total Cost 165,738 169,210 182,864 129,590 108,262 99,868 84,874 11.79%
-
Net Worth 65,599 119,136 119,302 75,264 76,475 70,125 68,205 -0.64%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 65,599 119,136 119,302 75,264 76,475 70,125 68,205 -0.64%
NOSH 410,000 794,242 786,956 396,129 402,500 412,500 40,000 47.35%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.06% 3.42% 2.24% 2.02% 3.94% 1.11% -0.35% -
ROE 0.13% 4.40% 3.03% 3.26% 5.47% 1.41% -0.44% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 40.45 22.06 23.77 33.39 28.00 24.48 212.04 -24.11%
EPS 0.02 0.66 0.46 0.62 1.04 0.24 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.1516 0.19 0.19 0.17 1.71 -32.60%
Adjusted Per Share Value based on latest NOSH - 408,666
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 54.17 57.23 61.10 43.20 36.81 32.99 27.62 11.87%
EPS 0.03 1.71 1.18 0.80 1.37 0.32 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2143 0.3891 0.3897 0.2458 0.2498 0.229 0.2228 -0.64%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.09 0.10 0.09 0.19 0.16 0.15 1.56 -
P/RPS 0.22 0.45 0.38 0.57 0.57 0.61 0.74 -18.29%
P/EPS 450.00 15.15 19.57 30.65 15.38 62.37 -208.80 -
EY 0.22 6.60 5.11 3.26 6.50 1.60 -0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.59 1.00 0.84 0.88 0.91 -7.76%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 24/11/09 21/11/08 28/11/07 29/11/06 29/11/05 26/11/04 -
Price 0.09 0.09 0.08 0.16 0.14 0.19 1.99 -
P/RPS 0.22 0.41 0.34 0.48 0.50 0.78 0.94 -21.48%
P/EPS 450.00 13.64 17.39 25.81 13.46 79.01 -266.36 -
EY 0.22 7.33 5.75 3.88 7.43 1.27 -0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.53 0.84 0.74 1.12 1.16 -11.42%

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