[JOE] YoY Cumulative Quarter Result on 30-Jun-2007 [#1]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -76.59%
YoY- -4.5%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 40,441 43,166 45,077 31,240 28,276 23,833 19,777 12.65%
PBT -409 1,751 1,271 1,128 1,006 191 859 -
Tax 102 -183 -256 -441 -310 -31 -657 -
NP -307 1,568 1,015 687 696 160 202 -
-
NP to SH -317 1,437 883 616 645 130 202 -
-
Tax Rate - 10.45% 20.14% 39.10% 30.82% 16.23% 76.48% -
Total Cost 40,748 41,598 44,062 30,553 27,580 23,673 19,575 12.99%
-
Net Worth 126,799 119,749 120,409 78,026 76,593 73,666 68,521 10.79%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 126,799 119,749 120,409 78,026 76,593 73,666 68,521 10.79%
NOSH 792,500 798,333 802,727 410,666 403,125 433,333 39,607 64.72%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -0.76% 3.63% 2.25% 2.20% 2.46% 0.67% 1.02% -
ROE -0.25% 1.20% 0.73% 0.79% 0.84% 0.18% 0.29% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 5.10 5.41 5.62 7.61 7.01 5.50 49.93 -31.61%
EPS -0.04 0.18 0.11 0.15 0.16 0.03 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.19 0.19 0.17 1.73 -32.73%
Adjusted Per Share Value based on latest NOSH - 410,666
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 13.22 14.11 14.74 10.21 9.24 7.79 6.46 12.67%
EPS -0.10 0.47 0.29 0.20 0.21 0.04 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4145 0.3915 0.3936 0.2551 0.2504 0.2408 0.224 10.79%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.09 0.10 0.08 0.20 0.17 0.15 1.64 -
P/RPS 1.76 1.85 1.42 2.63 2.42 2.73 3.28 -9.85%
P/EPS -225.00 55.56 72.73 133.33 106.25 500.00 321.57 -
EY -0.44 1.80 1.38 0.75 0.94 0.20 0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.53 1.05 0.89 0.88 0.95 -8.42%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 26/08/09 28/08/08 30/08/07 29/08/06 22/08/05 25/08/04 -
Price 0.08 0.10 0.09 0.19 0.13 0.18 1.50 -
P/RPS 1.57 1.85 1.60 2.50 1.85 3.27 3.00 -10.22%
P/EPS -200.00 55.56 81.82 126.67 81.25 600.00 294.12 -
EY -0.50 1.80 1.22 0.79 1.23 0.17 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.67 0.60 1.00 0.68 1.06 0.87 -8.81%

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