[JAG] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -64.86%
YoY- 53.4%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,468 1,060 652 2,488 1,807 1,239 694 64.70%
PBT -823 -597 -407 -1,284 -770 -545 -277 106.53%
Tax -3 -4 228 -25 -24 -15 -6 -36.97%
NP -826 -601 -179 -1,309 -794 -560 -283 104.10%
-
NP to SH -826 -601 -179 -1,309 -794 -560 -283 104.10%
-
Tax Rate - - - - - - - -
Total Cost 2,294 1,661 831 3,797 2,601 1,799 977 76.56%
-
Net Worth 3,634 3,896 4,309 4,495 5,028 5,204 5,462 -23.76%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 3,634 3,896 4,309 4,495 5,028 5,204 5,462 -23.76%
NOSH 66,080 66,043 66,296 66,111 66,166 65,882 65,813 0.27%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -56.27% -56.70% -27.45% -52.61% -43.94% -45.20% -40.78% -
ROE -22.73% -15.42% -4.15% -29.12% -15.79% -10.76% -5.18% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.22 1.60 0.98 3.76 2.73 1.88 1.05 64.65%
EPS -1.25 -0.91 -0.27 -1.98 -1.20 -0.85 -0.43 103.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.055 0.059 0.065 0.068 0.076 0.079 0.083 -23.97%
Adjusted Per Share Value based on latest NOSH - 66,025
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.20 0.14 0.09 0.33 0.24 0.16 0.09 70.20%
EPS -0.11 -0.08 -0.02 -0.17 -0.11 -0.07 -0.04 96.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0048 0.0052 0.0057 0.006 0.0067 0.0069 0.0073 -24.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.22 0.20 0.22 0.18 0.10 0.12 0.15 -
P/RPS 9.90 12.46 22.37 4.78 3.66 6.38 14.22 -21.43%
P/EPS -17.60 -21.98 -81.48 -9.09 -8.33 -14.12 -34.88 -36.59%
EY -5.68 -4.55 -1.23 -11.00 -12.00 -7.08 -2.87 57.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 3.39 3.38 2.65 1.32 1.52 1.81 69.58%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 17/05/07 27/02/07 28/11/06 28/08/06 19/05/06 -
Price 0.14 0.20 0.22 0.36 0.16 0.12 0.12 -
P/RPS 6.30 12.46 22.37 9.57 5.86 6.38 11.38 -32.55%
P/EPS -11.20 -21.98 -81.48 -18.18 -13.33 -14.12 -27.91 -45.56%
EY -8.93 -4.55 -1.23 -5.50 -7.50 -7.08 -3.58 83.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 3.39 3.38 5.29 2.11 1.52 1.45 45.64%

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