[JOE] YoY Cumulative Quarter Result on 30-Jun-2008 [#1]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -71.39%
YoY- 43.34%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 39,825 40,441 43,166 45,077 31,240 28,276 23,833 8.92%
PBT -1,125 -409 1,751 1,271 1,128 1,006 191 -
Tax 218 102 -183 -256 -441 -310 -31 -
NP -907 -307 1,568 1,015 687 696 160 -
-
NP to SH -954 -317 1,437 883 616 645 130 -
-
Tax Rate - - 10.45% 20.14% 39.10% 30.82% 16.23% -
Total Cost 40,732 40,748 41,598 44,062 30,553 27,580 23,673 9.46%
-
Net Worth 119,250 126,799 119,749 120,409 78,026 76,593 73,666 8.35%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 119,250 126,799 119,749 120,409 78,026 76,593 73,666 8.35%
NOSH 795,000 792,500 798,333 802,727 410,666 403,125 433,333 10.63%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -2.28% -0.76% 3.63% 2.25% 2.20% 2.46% 0.67% -
ROE -0.80% -0.25% 1.20% 0.73% 0.79% 0.84% 0.18% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.01 5.10 5.41 5.62 7.61 7.01 5.50 -1.54%
EPS -0.12 -0.04 0.18 0.11 0.15 0.16 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.15 0.15 0.19 0.19 0.17 -2.06%
Adjusted Per Share Value based on latest NOSH - 802,727
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 13.02 13.22 14.11 14.74 10.21 9.24 7.79 8.93%
EPS -0.31 -0.10 0.47 0.29 0.20 0.21 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3898 0.4145 0.3915 0.3936 0.2551 0.2504 0.2408 8.35%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.09 0.09 0.10 0.08 0.20 0.17 0.15 -
P/RPS 1.80 1.76 1.85 1.42 2.63 2.42 2.73 -6.70%
P/EPS -75.00 -225.00 55.56 72.73 133.33 106.25 500.00 -
EY -1.33 -0.44 1.80 1.38 0.75 0.94 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.67 0.53 1.05 0.89 0.88 -6.18%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 26/08/09 28/08/08 30/08/07 29/08/06 22/08/05 -
Price 0.07 0.08 0.10 0.09 0.19 0.13 0.18 -
P/RPS 1.40 1.57 1.85 1.60 2.50 1.85 3.27 -13.17%
P/EPS -58.33 -200.00 55.56 81.82 126.67 81.25 600.00 -
EY -1.71 -0.50 1.80 1.22 0.79 1.23 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.67 0.60 1.00 0.68 1.06 -12.67%

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