[JAG] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -86.51%
YoY- 49.73%
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 685 656 732 917 880 1,106 1,220 -31.86%
PBT -196 -150 372 -189 -101 128 408 -
Tax 13 36 -72 0 0 0 0 -
NP -182 -114 300 -189 -101 128 408 -
-
NP to SH -182 -150 372 -189 -101 128 408 -
-
Tax Rate - - 19.35% - - 0.00% 0.00% -
Total Cost 867 770 432 1,106 981 978 812 4.45%
-
Net Worth 3,303 2,385 2,439 2,406 2,614 2,581 2,688 14.68%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 3,303 2,385 2,439 2,406 2,614 2,581 2,688 14.68%
NOSH 76,110 74,999 71,538 72,692 75,999 71,111 72,857 2.94%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -26.65% -17.38% 40.98% -20.61% -11.52% 11.57% 33.44% -
ROE -5.53% -6.29% 15.25% -7.85% -3.88% 4.96% 15.18% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.90 0.87 1.02 1.26 1.16 1.56 1.67 -33.70%
EPS 0.24 -0.20 0.52 -0.26 -0.13 0.18 0.56 -43.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0434 0.0318 0.0341 0.0331 0.0344 0.0363 0.0369 11.39%
Adjusted Per Share Value based on latest NOSH - 70,625
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.09 0.09 0.10 0.12 0.12 0.15 0.16 -31.78%
EPS -0.02 -0.02 0.05 -0.03 -0.01 0.02 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0044 0.0032 0.0032 0.0032 0.0035 0.0034 0.0036 14.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.17 0.18 0.23 0.20 0.21 0.21 0.15 -
P/RPS 18.88 20.58 22.48 15.85 18.14 13.50 8.96 64.13%
P/EPS -70.83 -90.00 44.23 -76.92 -157.50 116.67 26.79 -
EY -1.41 -1.11 2.26 -1.30 -0.63 0.86 3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.92 5.66 6.74 6.04 6.10 5.79 4.07 -2.46%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 14/08/12 29/05/12 24/02/12 21/11/11 23/08/11 24/05/11 -
Price 0.22 0.17 0.18 0.25 0.24 0.23 0.20 -
P/RPS 24.43 19.44 17.59 19.82 20.73 14.79 11.94 60.95%
P/EPS -91.67 -85.00 34.62 -96.15 -180.00 127.78 35.71 -
EY -1.09 -1.18 2.89 -1.04 -0.56 0.78 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.07 5.35 5.28 7.55 6.98 6.34 5.42 -4.34%

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