[JOE] YoY TTM Result on 30-Jun-2019 [#1]

Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 12.98%
YoY- -293.89%
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 19,725 22,555 30,580 34,342 61,089 85,122 123,380 -26.31%
PBT -68,476 5,557 -930 86 31 7,131 -22,157 20.67%
Tax -669 -981 -336 -341 -179 -1,093 21,251 -
NP -69,145 4,576 -1,266 -255 -148 6,038 -906 105.88%
-
NP to SH -69,254 4,493 -1,138 -516 -131 5,657 286 -
-
Tax Rate - 17.65% - 396.51% 577.42% 15.33% - -
Total Cost 88,870 17,979 31,846 34,597 61,237 79,084 124,286 -5.43%
-
Net Worth 183,547 149,839 107,853 107,853 107,853 107,853 109,685 8.95%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 183,547 149,839 107,853 107,853 107,853 107,853 109,685 8.95%
NOSH 3,059,119 3,059,119 980,490 980,490 980,490 980,490 980,490 20.87%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -350.54% 20.29% -4.14% -0.74% -0.24% 7.09% -0.73% -
ROE -37.73% 3.00% -1.06% -0.48% -0.12% 5.25% 0.26% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 0.64 1.20 3.12 3.50 6.23 8.68 12.37 -38.94%
EPS -2.26 0.24 -0.12 -0.05 -0.01 0.58 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.08 0.11 0.11 0.11 0.11 0.11 -9.60%
Adjusted Per Share Value based on latest NOSH - 980,490
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 6.45 7.37 10.00 11.23 19.97 27.83 40.33 -26.31%
EPS -22.64 1.47 -0.37 -0.17 -0.04 1.85 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.4898 0.3526 0.3526 0.3526 0.3526 0.3586 8.95%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.025 0.035 0.095 0.13 0.09 0.095 0.095 -
P/RPS 3.88 2.91 3.05 3.71 1.44 1.09 0.77 30.91%
P/EPS -1.10 14.59 -81.85 -247.02 -673.62 16.47 331.22 -
EY -90.55 6.85 -1.22 -0.40 -0.15 6.07 0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.86 1.18 0.82 0.86 0.86 -11.25%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/08/22 30/09/21 25/08/20 20/08/19 17/08/18 23/08/17 24/08/16 -
Price 0.015 0.045 0.165 0.12 0.095 0.10 0.095 -
P/RPS 2.33 3.74 5.29 3.43 1.52 1.15 0.77 20.25%
P/EPS -0.66 18.76 -142.16 -228.02 -711.04 17.33 331.22 -
EY -150.92 5.33 -0.70 -0.44 -0.14 5.77 0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.56 1.50 1.09 0.86 0.91 0.86 -18.60%

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