[JAG] QoQ 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- 19.29%
YoY- 72.03%
View:
Show?
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 187 144 183 257 107 248 305 -27.76%
PBT -72 -168 93 -113 -140 -38 102 -
Tax 10 0 -18 0 0 0 0 -
NP -62 -168 75 -113 -140 -38 102 -
-
NP to SH -62 -168 93 -113 -140 -38 102 -
-
Tax Rate - - 19.35% - - - 0.00% -
Total Cost 249 312 108 370 247 286 203 14.54%
-
Net Worth 3,363 2,322 2,439 2,337 2,534 2,758 2,688 16.06%
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 3,363 2,322 2,439 2,337 2,534 2,758 2,688 16.06%
NOSH 77,500 73,043 71,538 70,625 73,684 75,999 72,857 4.19%
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 -33.16% -116.67% 40.98% -43.97% -130.84% -15.32% 33.44% -
ROE -1.84% -7.23% 3.81% -4.83% -5.52% -1.38% 3.79% -
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 0.24 0.20 0.26 0.36 0.15 0.33 0.42 -31.06%
EPS -0.08 -0.23 0.13 -0.16 -0.19 -0.05 0.14 -
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 0.02 0.02 0.02 0.03 0.01 0.03 0.04 -36.92%
EPS -0.01 -0.02 0.01 -0.02 -0.02 -0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0045 0.0031 0.0032 0.0031 0.0034 0.0037 0.0036 15.99%
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 70.45 91.30 89.91 54.96 144.61 64.35 35.83 56.75%
P/EPS -212.50 -78.26 176.92 -125.00 -110.53 -420.00 107.14 -
EY -0.47 -1.28 0.57 -0.80 -0.90 -0.24 0.93 -
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 91.18 86.23 70.37 68.70 165.27 70.48 47.78 53.67%
P/EPS -275.00 -73.91 138.46 -156.25 -126.32 -460.00 142.86 -
EY -0.36 -1.35 0.72 -0.64 -0.79 -0.22 0.70 -
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