[JOE] YoY Quarter Result on 31-Dec-2002 [#3]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -20.58%
YoY- -13.44%
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 25,144 22,641 18,652 17,309 16,043 15,808 0 -100.00%
PBT 535 909 909 1,633 1,553 2,486 0 -100.00%
Tax -62 -604 -664 -448 -184 -524 0 -100.00%
NP 473 305 245 1,185 1,369 1,962 0 -100.00%
-
NP to SH 438 305 245 1,185 1,369 1,962 0 -100.00%
-
Tax Rate 11.59% 66.45% 73.05% 27.43% 11.85% 21.08% - -
Total Cost 24,671 22,336 18,407 16,124 14,674 13,846 0 -100.00%
-
Net Worth 71,672 64,812 70,483 39,920 62,845 47,191 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 796 - - - - - - -100.00%
Div Payout % 181.82% - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 71,672 64,812 70,483 39,920 62,845 47,191 0 -100.00%
NOSH 398,181 381,250 40,163 39,920 40,029 32,322 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1.88% 1.35% 1.31% 6.85% 8.53% 12.41% 0.00% -
ROE 0.61% 0.47% 0.35% 2.97% 2.18% 4.16% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 6.31 5.94 46.44 43.36 40.08 48.91 0.00 -100.00%
EPS 0.11 0.08 0.61 2.96 3.42 6.07 0.00 -100.00%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.18 0.17 1.7549 1.00 1.57 1.46 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,920
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 8.21 7.40 6.09 5.65 5.24 5.16 0.00 -100.00%
EPS 0.14 0.10 0.08 0.39 0.45 0.64 0.00 -100.00%
DPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2341 0.2117 0.2302 0.1304 0.2053 0.1541 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.19 0.19 1.43 1.14 1.67 1.80 0.00 -
P/RPS 3.01 3.20 3.08 2.63 4.17 3.68 0.00 -100.00%
P/EPS 172.73 237.50 234.43 38.40 48.83 29.65 0.00 -100.00%
EY 0.58 0.42 0.43 2.60 2.05 3.37 0.00 -100.00%
DY 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.06 1.12 0.81 1.14 1.06 1.23 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 28/02/05 27/02/04 27/02/03 27/02/02 26/02/01 - -
Price 0.16 0.17 1.74 1.38 1.61 2.10 0.00 -
P/RPS 2.53 2.86 3.75 3.18 4.02 4.29 0.00 -100.00%
P/EPS 145.45 212.50 285.25 46.49 47.08 34.60 0.00 -100.00%
EY 0.69 0.47 0.35 2.15 2.12 2.89 0.00 -100.00%
DY 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.89 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