[JOE] YoY Cumulative 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- 2.44%
YoY- 72.79%
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 26,588 44,352 39,015 39,160 44,219 39,825 40,441 -6.74%
PBT 1,500 -1,668 -890 338 124 -1,125 -409 -
Tax -21 -36 -21 -292 -223 218 102 -
NP 1,479 -1,704 -911 46 -99 -907 -307 -
-
NP to SH 1,396 -1,785 -881 -80 -294 -954 -317 -
-
Tax Rate 1.40% - - 86.39% 179.84% - - -
Total Cost 25,109 46,056 39,926 39,114 44,318 40,732 40,748 -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 1.29% -1.66% -0.92% -0.08% -0.31% -0.80% -0.25% -
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 2.71 4.52 4.87 4.90 6.02 5.01 5.10 -9.99%
EPS 0.14 -0.18 -0.11 -0.01 -0.04 -0.12 -0.04 -
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 8.68 14.49 12.74 12.79 14.44 13.01 13.21 -6.75%
EPS 0.46 -0.58 -0.29 -0.03 -0.10 -0.31 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3523 0.3523 0.3139 0.3397 0.3121 0.3895 0.4142 -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 3.50 2.21 2.46 1.53 1.33 1.80 1.76 12.12%
P/EPS 66.72 -54.93 -109.09 -750.00 -200.00 -75.00 -225.00 -
EY 1.50 -1.82 -0.92 -0.13 -0.50 -1.33 -0.44 -
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 3.50 1.77 3.08 1.53 1.33 1.40 1.57 14.28%
P/EPS 66.72 -43.94 -136.36 -750.00 -200.00 -58.33 -200.00 -
EY 1.50 -2.28 -0.73 -0.13 -0.50 -1.71 -0.50 -
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