[JSB] YoY Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	179,071	155,033	168,733	215,591	229,590	154,383	94,998	11.13%
YoY %	15.51%	-8.12%	-21.73%	-6.10%	48.71%	62.51%	-	-
Horiz. %	188.50%	163.20%	177.62%	226.94%	241.68%	162.51%	100.00%	-
PBT	1,509	1,294	2,604	4,742	7,164	3,134	264	33.67%
YoY %	16.62%	-50.31%	-45.09%	-33.81%	128.59%	1,087.12%	-	-
Horiz. %	571.59%	490.15%	986.36%	1,796.21%	2,713.64%	1,187.12%	100.00%	-
Tax	-971	-779	-829	-1,441	-1,703	-1,343	-192	30.98%
YoY %	-24.65%	6.03%	42.47%	15.38%	-26.81%	-599.48%	-	-
Horiz. %	505.73%	405.73%	431.77%	750.52%	886.98%	699.48%	100.00%	-
NP	538	515	1,775	3,301	5,461	1,791	72	39.77%
YoY %	4.47%	-70.99%	-46.23%	-39.55%	204.91%	2,387.50%	-	-
Horiz. %	747.22%	715.28%	2,465.28%	4,584.72%	7,584.72%	2,487.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	485	442	1,516	3,354	4,916	1,461	-112	-
YoY %	9.73%	-70.84%	-54.80%	-31.77%	236.48%	1,404.46%	-	-
Horiz. %	-433.04%	-394.64%	-1,353.57%	-2,994.64%	-4,389.29%	-1,304.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	64.35%	60.20%	31.84%	30.39%	23.77%	42.85%	72.73%	-
YoY %	6.89%	89.07%	4.77%	27.85%	-44.53%	-41.08%	-	-
Horiz. %	88.48%	82.77%	43.78%	41.78%	32.68%	58.92%	100.00%	-
Total Cost	178,533	154,518	166,958	212,290	224,129	152,592	94,926	11.09%
YoY %	15.54%	-7.45%	-21.35%	-5.28%	46.88%	60.75%	-	-
Horiz. %	188.08%	162.78%	175.88%	223.64%	236.11%	160.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	151,460	143,468	141,444	131,841	118,912	113,552	106,400	6.05%
YoY %	5.57%	1.43%	7.28%	10.87%	4.72%	6.72%	-	-
Horiz. %	142.35%	134.84%	132.94%	123.91%	111.76%	106.72%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	151,460	143,468	141,444	131,841	118,912	113,552	106,400	6.05%
YoY %	5.57%	1.43%	7.28%	10.87%	4.72%	6.72%	-	-
Horiz. %	142.35%	134.84%	132.94%	123.91%	111.76%	106.72%	100.00%	-
NOSH	72,469	72,459	72,535	72,440	72,507	72,326	70,000	0.57%
YoY %	0.01%	-0.10%	0.13%	-0.09%	0.25%	3.32%	-	-
Horiz. %	103.53%	103.51%	103.62%	103.49%	103.58%	103.32%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	0.30%	0.33%	1.05%	1.53%	2.38%	1.16%	0.08%	-
YoY %	-9.09%	-68.57%	-31.37%	-35.71%	105.17%	1,350.00%	-	-
Horiz. %	375.00%	412.50%	1,312.50%	1,912.50%	2,975.00%	1,450.00%	100.00%	-
ROE	0.32%	0.31%	1.07%	2.54%	4.13%	1.29%	-0.11%	-
YoY %	3.23%	-71.03%	-57.87%	-38.50%	220.16%	1,272.73%	-	-
Horiz. %	-290.91%	-281.82%	-972.73%	-2,309.09%	-3,754.55%	-1,172.73%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	247.10	213.96	232.62	297.61	316.64	213.45	135.71	10.49%
YoY %	15.49%	-8.02%	-21.84%	-6.01%	48.34%	57.28%	-	-
Horiz. %	182.08%	157.66%	171.41%	219.30%	233.32%	157.28%	100.00%	-
EPS	0.67	0.61	2.09	4.63	6.78	2.02	-0.16	-
YoY %	9.84%	-70.81%	-54.86%	-31.71%	235.64%	1,362.50%	-	-
Horiz. %	-418.75%	-381.25%	-1,306.25%	-2,893.75%	-4,237.50%	-1,262.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.09	1.98	1.95	1.82	1.64	1.57	1.52	5.44%
YoY %	5.56%	1.54%	7.14%	10.98%	4.46%	3.29%	-	-
Horiz. %	137.50%	130.26%	128.29%	119.74%	107.89%	103.29%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 72,440
RPS	40.25	34.84	37.92	48.45	51.60	34.70	21.35	11.13%
YoY %	15.53%	-8.12%	-21.73%	-6.10%	48.70%	62.53%	-	-
Horiz. %	188.52%	163.19%	177.61%	226.93%	241.69%	162.53%	100.00%	-
EPS	0.11	0.10	0.34	0.75	1.10	0.33	-0.03	-
YoY %	10.00%	-70.59%	-54.67%	-31.82%	233.33%	1,200.00%	-	-
Horiz. %	-366.67%	-333.33%	-1,133.33%	-2,500.00%	-3,666.67%	-1,100.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3404	0.3224	0.3179	0.2963	0.2672	0.2552	0.2391	6.05%
YoY %	5.58%	1.42%	7.29%	10.89%	4.70%	6.73%	-	-
Horiz. %	142.37%	134.84%	132.96%	123.92%	111.75%	106.73%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.63	0.82	0.76	0.95	0.85	1.39	0.52	-
P/RPS	0.25	0.38	0.33	0.32	0.27	0.65	0.38	-6.73%
YoY %	-34.21%	15.15%	3.12%	18.52%	-58.46%	71.05%	-	-
Horiz. %	65.79%	100.00%	86.84%	84.21%	71.05%	171.05%	100.00%	-
P/EPS	94.13	134.43	36.36	20.52	12.54	68.81	-325.00	-
YoY %	-29.98%	269.72%	77.19%	63.64%	-81.78%	121.17%	-	-
Horiz. %	-28.96%	-41.36%	-11.19%	-6.31%	-3.86%	-21.17%	100.00%	-
EY	1.06	0.74	2.75	4.87	7.98	1.45	-0.31	-
YoY %	43.24%	-73.09%	-43.53%	-38.97%	450.34%	567.74%	-	-
Horiz. %	-341.94%	-238.71%	-887.10%	-1,570.97%	-2,574.19%	-467.74%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.30	0.41	0.39	0.52	0.52	0.89	0.34	-2.06%
YoY %	-26.83%	5.13%	-25.00%	0.00%	-41.57%	161.76%	-	-
Horiz. %	88.24%	120.59%	114.71%	152.94%	152.94%	261.76%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	17/08/12	24/08/11	26/08/10	18/08/09	27/08/08	27/08/07	22/08/06	-
Price	0.66	0.66	0.83	0.85	1.05	1.10	0.50	-
P/RPS	0.27	0.31	0.36	0.29	0.33	0.52	0.37	-5.11%
YoY %	-12.90%	-13.89%	24.14%	-12.12%	-36.54%	40.54%	-	-
Horiz. %	72.97%	83.78%	97.30%	78.38%	89.19%	140.54%	100.00%	-
P/EPS	98.62	108.20	39.71	18.36	15.49	54.46	-312.50	-
YoY %	-8.85%	172.48%	116.29%	18.53%	-71.56%	117.43%	-	-
Horiz. %	-31.56%	-34.62%	-12.71%	-5.88%	-4.96%	-17.43%	100.00%	-
EY	1.01	0.92	2.52	5.45	6.46	1.84	-0.32	-
YoY %	9.78%	-63.49%	-53.76%	-15.63%	251.09%	675.00%	-	-
Horiz. %	-315.62%	-287.50%	-787.50%	-1,703.12%	-2,018.75%	-575.00%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.32	0.33	0.43	0.47	0.64	0.70	0.33	-0.51%
YoY %	-3.03%	-23.26%	-8.51%	-26.56%	-8.57%	112.12%	-	-
Horiz. %	96.97%	100.00%	130.30%	142.42%	193.94%	212.12%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos