[JOE] YoY Quarter Result on 30-Sep-2012 [#2]

Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 95.58%
YoY- 99.02%
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 44,692 35,082 45,537 41,599 38,117 42,479 39,271 2.17%
PBT 51 -2,375 729 201 -1,387 516 1,716 -44.32%
Tax -233 -99 -395 38 194 -161 -287 -3.41%
NP -182 -2,474 334 239 -1,193 355 1,429 -
-
NP to SH -1,067 -2,620 143 -13 -1,322 356 1,182 -
-
Tax Rate 456.86% - 54.18% -18.91% - 31.20% 16.72% -
Total Cost 44,874 37,556 45,203 41,360 39,310 42,124 37,842 2.88%
-
Net Worth 107,853 95,272 92,949 95,549 116,647 113,919 118,199 -1.51%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 107,853 95,272 92,949 95,549 116,647 113,919 118,199 -1.51%
NOSH 980,490 793,939 715,000 735,000 777,647 711,999 787,999 3.70%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -0.41% -7.05% 0.73% 0.57% -3.13% 0.84% 3.64% -
ROE -0.99% -2.75% 0.15% -0.01% -1.13% 0.31% 1.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.56 4.42 6.37 5.66 4.90 5.97 4.98 -1.45%
EPS -0.11 -0.33 0.02 0.00 -0.17 0.05 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.13 0.13 0.15 0.16 0.15 -5.03%
Adjusted Per Share Value based on latest NOSH - 735,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.61 11.47 14.89 13.60 12.46 13.89 12.84 2.17%
EPS -0.35 -0.86 0.05 0.00 -0.43 0.12 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3114 0.3038 0.3123 0.3813 0.3724 0.3864 -1.51%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.095 0.12 0.075 0.08 0.07 0.09 0.10 -
P/RPS 2.08 2.72 1.18 1.41 1.43 1.51 2.01 0.57%
P/EPS -87.30 -36.36 375.00 -4,523.08 -41.18 180.00 66.67 -
EY -1.15 -2.75 0.27 -0.02 -2.43 0.56 1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 0.58 0.62 0.47 0.56 0.67 4.24%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 27/11/14 28/11/13 30/11/12 29/11/11 29/11/10 24/11/09 -
Price 0.10 0.095 0.085 0.08 0.08 0.09 0.09 -
P/RPS 2.19 2.15 1.33 1.41 1.63 1.51 1.81 3.22%
P/EPS -91.89 -28.79 425.00 -4,523.08 -47.06 180.00 60.00 -
EY -1.09 -3.47 0.24 -0.02 -2.13 0.56 1.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.79 0.65 0.62 0.53 0.56 0.60 7.18%

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