[JOE] YoY TTM Result on 30-Sep-2005 [#2]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 57.89%
YoY- 2219.57%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 168,490 122,021 105,528 95,582 77,526 64,192 63,210 17.73%
PBT 4,916 4,224 4,914 2,090 2,506 5,982 7,530 -6.85%
Tax -644 -2,229 -1,370 -76 -2,598 -975 -2,109 -17.92%
NP 4,272 1,995 3,544 2,014 -92 5,007 5,421 -3.88%
-
NP to SH 3,772 1,757 3,350 1,950 -92 5,007 5,421 -5.86%
-
Tax Rate 13.10% 52.77% 27.88% 3.64% 103.67% 16.30% 28.01% -
Total Cost 164,218 120,026 101,984 93,568 77,618 59,185 57,789 18.99%
-
Net Worth 117,363 77,646 76,422 68,755 68,205 70,000 39,939 19.66%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 1,131 796 - - - - -
Div Payout % - 64.38% 23.77% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 117,363 77,646 76,422 68,755 68,205 70,000 39,939 19.66%
NOSH 774,166 408,666 402,222 404,444 40,000 40,000 39,939 63.82%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.54% 1.63% 3.36% 2.11% -0.12% 7.80% 8.58% -
ROE 3.21% 2.26% 4.38% 2.84% -0.13% 7.15% 13.57% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 21.76 29.86 26.24 23.63 194.37 160.48 158.26 -28.13%
EPS 0.49 0.43 0.83 0.48 -0.23 12.52 13.57 -42.47%
DPS 0.00 0.28 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.1516 0.19 0.19 0.17 1.71 1.75 1.00 -26.95%
Adjusted Per Share Value based on latest NOSH - 404,444
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 55.08 39.89 34.50 31.24 25.34 20.98 20.66 17.73%
EPS 1.23 0.57 1.10 0.64 -0.03 1.64 1.77 -5.88%
DPS 0.00 0.37 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.3837 0.2538 0.2498 0.2248 0.223 0.2288 0.1306 19.65%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.09 0.19 0.16 0.15 1.56 1.40 1.40 -
P/RPS 0.41 0.64 0.61 0.63 0.80 0.87 0.88 -11.94%
P/EPS 18.47 44.19 19.21 31.11 -676.33 11.18 10.31 10.19%
EY 5.41 2.26 5.21 3.21 -0.15 8.94 9.70 -9.26%
DY 0.00 1.46 1.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.00 0.84 0.88 0.91 0.80 1.40 -13.40%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 28/11/07 29/11/06 29/11/05 26/11/04 27/11/03 28/11/02 -
Price 0.08 0.16 0.14 0.19 1.99 1.45 1.45 -
P/RPS 0.37 0.54 0.53 0.80 1.02 0.90 0.92 -14.07%
P/EPS 16.42 37.21 16.81 39.41 -862.76 11.58 10.68 7.42%
EY 6.09 2.69 5.95 2.54 -0.12 8.63 9.36 -6.90%
DY 0.00 1.73 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.84 0.74 1.12 1.16 0.83 1.45 -15.42%

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