[JOE] YoY Quarter Result on 31-Dec-2001 [#3]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -7.75%
YoY- -30.22%
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 22,641 18,652 17,309 16,043 15,808 0 -100.00%
PBT 909 909 1,633 1,553 2,486 0 -100.00%
Tax -604 -664 -448 -184 -524 0 -100.00%
NP 305 245 1,185 1,369 1,962 0 -100.00%
-
NP to SH 305 245 1,185 1,369 1,962 0 -100.00%
-
Tax Rate 66.45% 73.05% 27.43% 11.85% 21.08% - -
Total Cost 22,336 18,407 16,124 14,674 13,846 0 -100.00%
-
Net Worth 64,812 70,483 39,920 62,845 47,191 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 64,812 70,483 39,920 62,845 47,191 0 -100.00%
NOSH 381,250 40,163 39,920 40,029 32,322 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1.35% 1.31% 6.85% 8.53% 12.41% 0.00% -
ROE 0.47% 0.35% 2.97% 2.18% 4.16% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 5.94 46.44 43.36 40.08 48.91 0.00 -100.00%
EPS 0.08 0.61 2.96 3.42 6.07 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 1.7549 1.00 1.57 1.46 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 40,029
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 7.40 6.10 5.66 5.24 5.17 0.00 -100.00%
EPS 0.10 0.08 0.39 0.45 0.64 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2119 0.2304 0.1305 0.2054 0.1543 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.19 1.43 1.14 1.67 1.80 0.00 -
P/RPS 3.20 3.08 2.63 4.17 3.68 0.00 -100.00%
P/EPS 237.50 234.43 38.40 48.83 29.65 0.00 -100.00%
EY 0.42 0.43 2.60 2.05 3.37 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.81 1.14 1.06 1.23 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/05 27/02/04 27/02/03 27/02/02 26/02/01 - -
Price 0.17 1.74 1.38 1.61 2.10 0.00 -
P/RPS 2.86 3.75 3.18 4.02 4.29 0.00 -100.00%
P/EPS 212.50 285.25 46.49 47.08 34.60 0.00 -100.00%
EY 0.47 0.35 2.15 2.12 2.89 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 1.38 1.03 1.44 0.00 -100.00%

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