[JOE] YoY TTM Result on 30-Sep-2009 [#2]

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 8.06%
YoY- -10.05%
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 156,079 150,838 157,367 157,639 168,490 122,021 105,528 6.73%
PBT -12,822 -936 3,390 4,980 4,916 4,224 4,914 -
Tax -900 315 -900 -1,002 -644 -2,229 -1,370 -6.75%
NP -13,722 -621 2,490 3,978 4,272 1,995 3,544 -
-
NP to SH -14,275 -896 2,538 3,393 3,772 1,757 3,350 -
-
Tax Rate - - 26.55% 20.12% 13.10% 52.77% 27.88% -
Total Cost 169,801 151,459 154,877 153,661 164,218 120,026 101,984 8.85%
-
Net Worth 0 116,647 113,919 118,199 117,363 77,646 76,422 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 1,486 - - - 1,131 796 -
Div Payout % - 0.00% - - - 64.38% 23.77% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 116,647 113,919 118,199 117,363 77,646 76,422 -
NOSH 735,000 777,647 711,999 787,999 774,166 408,666 402,222 10.55%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -8.79% -0.41% 1.58% 2.52% 2.54% 1.63% 3.36% -
ROE 0.00% -0.77% 2.23% 2.87% 3.21% 2.26% 4.38% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 21.24 19.40 22.10 20.00 21.76 29.86 26.24 -3.45%
EPS -1.94 -0.12 0.36 0.43 0.49 0.43 0.83 -
DPS 0.00 0.19 0.00 0.00 0.00 0.28 0.20 -
NAPS 0.00 0.15 0.16 0.15 0.1516 0.19 0.19 -
Adjusted Per Share Value based on latest NOSH - 787,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 51.02 49.31 51.44 51.53 55.08 39.89 34.50 6.73%
EPS -4.67 -0.29 0.83 1.11 1.23 0.57 1.10 -
DPS 0.00 0.49 0.00 0.00 0.00 0.37 0.26 -
NAPS 0.00 0.3813 0.3724 0.3864 0.3837 0.2538 0.2498 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.08 0.07 0.09 0.10 0.09 0.19 0.16 -
P/RPS 0.38 0.36 0.41 0.50 0.41 0.64 0.61 -7.57%
P/EPS -4.12 -60.75 25.25 23.22 18.47 44.19 19.21 -
EY -24.28 -1.65 3.96 4.31 5.41 2.26 5.21 -
DY 0.00 2.73 0.00 0.00 0.00 1.46 1.25 -
P/NAPS 0.00 0.47 0.56 0.67 0.59 1.00 0.84 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 29/11/11 29/11/10 24/11/09 21/11/08 28/11/07 29/11/06 -
Price 0.08 0.08 0.09 0.09 0.08 0.16 0.14 -
P/RPS 0.38 0.41 0.41 0.45 0.37 0.54 0.53 -5.38%
P/EPS -4.12 -69.43 25.25 20.90 16.42 37.21 16.81 -
EY -24.28 -1.44 3.96 4.78 6.09 2.69 5.95 -
DY 0.00 2.39 0.00 0.00 0.00 1.73 1.43 -
P/NAPS 0.00 0.53 0.56 0.60 0.53 0.84 0.74 -

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