[JAG] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -21.78%
YoY- -80.26%
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 668 684 812 685 656 732 917 -19.05%
PBT -522 -468 -118 -196 -150 372 -189 96.97%
Tax 0 0 10 13 36 -72 0 -
NP -522 -468 -108 -182 -114 300 -189 96.97%
-
NP to SH -522 -468 -108 -182 -150 372 -189 96.97%
-
Tax Rate - - - - - 19.35% - -
Total Cost 1,190 1,152 920 867 770 432 1,106 5.00%
-
Net Worth 320,318 329,939 337,885 3,303 2,385 2,439 2,406 2515.08%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 320,318 329,939 337,885 3,303 2,385 2,439 2,406 2515.08%
NOSH 79,090 77,999 77,142 76,110 74,999 71,538 72,692 5.79%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -78.14% -68.42% -13.30% -26.65% -17.38% 40.98% -20.61% -
ROE -0.16% -0.14% -0.03% -5.53% -6.29% 15.25% -7.85% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.84 0.88 1.05 0.90 0.87 1.02 1.26 -23.70%
EPS -0.66 -0.60 -0.14 0.24 -0.20 0.52 -0.26 86.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.05 4.23 4.38 0.0434 0.0318 0.0341 0.0331 2371.85%
Adjusted Per Share Value based on latest NOSH - 77,500
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.09 0.09 0.11 0.09 0.09 0.10 0.12 -17.46%
EPS -0.07 -0.06 -0.01 -0.02 -0.02 0.05 -0.03 76.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4259 0.4387 0.4492 0.0044 0.0032 0.0032 0.0032 2514.56%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.21 0.23 0.22 0.17 0.18 0.23 0.20 -
P/RPS 0.00 0.00 0.14 18.88 20.58 22.48 15.85 -
P/EPS 0.00 0.00 2.00 -70.83 -90.00 44.23 -76.92 -
EY 0.00 0.00 50.07 -1.41 -1.11 2.26 -1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.06 0.00 3.92 5.66 6.74 6.04 -95.91%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 21/05/13 27/02/13 28/11/12 14/08/12 29/05/12 24/02/12 -
Price 0.22 0.23 0.24 0.22 0.17 0.18 0.25 -
P/RPS 0.00 0.00 0.15 24.43 19.44 17.59 19.82 -
P/EPS 0.00 0.00 2.18 -91.67 -85.00 34.62 -96.15 -
EY 0.00 0.00 45.89 -1.09 -1.18 2.89 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.00 5.07 5.35 5.28 7.55 -96.02%

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