[JOE] YoY TTM Result on 30-Jun-2003 [#1]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -5.65%
YoY- -4.1%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 104,113 91,434 72,663 65,250 59,054 57,924 15,272 37.68%
PBT 3,991 1,912 3,657 6,600 7,148 8,639 2,078 11.48%
Tax -1,572 -647 -2,090 -1,409 -1,735 -1,975 -539 19.52%
NP 2,419 1,265 1,567 5,191 5,413 6,664 1,539 7.82%
-
NP to SH 2,266 1,235 1,567 5,191 5,413 6,664 1,539 6.65%
-
Tax Rate 39.39% 33.84% 57.15% 21.35% 24.27% 22.86% 25.94% -
Total Cost 101,694 90,169 71,096 60,059 53,641 51,260 13,733 39.59%
-
Net Worth 76,593 73,666 68,521 68,800 40,041 61,096 39,112 11.84%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 796 - - - - 968 - -
Div Payout % 35.14% - - - - 14.54% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 76,593 73,666 68,521 68,800 40,041 61,096 39,112 11.84%
NOSH 403,125 433,333 39,607 40,000 40,041 39,932 28,342 55.62%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.32% 1.38% 2.16% 7.96% 9.17% 11.50% 10.08% -
ROE 2.96% 1.68% 2.29% 7.55% 13.52% 10.91% 3.93% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 25.83 21.10 183.46 163.13 147.48 145.05 53.88 -11.52%
EPS 0.56 0.29 3.96 12.98 13.52 16.69 5.43 -31.50%
DPS 0.20 0.00 0.00 0.00 0.00 2.43 0.00 -
NAPS 0.19 0.17 1.73 1.72 1.00 1.53 1.38 -28.13%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 34.03 29.89 23.75 21.33 19.30 18.93 4.99 37.68%
EPS 0.74 0.40 0.51 1.70 1.77 2.18 0.50 6.74%
DPS 0.26 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.2504 0.2408 0.224 0.2249 0.1309 0.1997 0.1279 11.84%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 0.17 0.15 1.64 1.38 1.75 1.85 0.00 -
P/RPS 0.66 0.71 0.89 0.85 1.19 1.28 0.00 -
P/EPS 30.24 52.63 41.45 10.63 12.95 11.09 0.00 -
EY 3.31 1.90 2.41 9.40 7.72 9.02 0.00 -
DY 1.18 0.00 0.00 0.00 0.00 1.31 0.00 -
P/NAPS 0.89 0.88 0.95 0.80 1.75 1.21 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 22/08/05 25/08/04 28/08/03 29/08/02 27/08/01 - -
Price 0.13 0.18 1.50 1.38 1.45 1.60 0.00 -
P/RPS 0.50 0.85 0.82 0.85 0.98 1.10 0.00 -
P/EPS 23.13 63.16 37.91 10.63 10.73 9.59 0.00 -
EY 4.32 1.58 2.64 9.40 9.32 10.43 0.00 -
DY 1.54 0.00 0.00 0.00 0.00 1.52 0.00 -
P/NAPS 0.68 1.06 0.87 0.80 1.45 1.05 0.00 -

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