[JAG] QoQ Quarter Result on 31-Mar-2005 [#1]

Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 67.73%
YoY- -395.52%
Quarter Report
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 556 542 1,312 758 762 965 938 -29.36%
PBT -1,812 -570 -8 -396 -1,239 -629 -82 683.03%
Tax -12 0 -11 0 12 13 -17 -20.67%
NP -1,824 -570 -19 -396 -1,227 -616 -99 593.88%
-
NP to SH -1,824 -570 -19 -396 -1,227 -616 -99 593.88%
-
Tax Rate - - - - - - - -
Total Cost 2,380 1,112 1,331 1,154 1,989 1,581 1,037 73.73%
-
Net Worth 5,379 4,671 5,446 4,799 5,395 6,578 6,988 -15.96%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 5,379 4,671 5,446 4,799 5,395 6,578 6,988 -15.96%
NOSH 61,130 59,894 63,333 59,999 59,949 59,805 58,235 3.27%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -328.06% -105.17% -1.45% -52.24% -161.02% -63.83% -10.55% -
ROE -33.91% -12.20% -0.35% -8.25% -22.74% -9.36% -1.42% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.91 0.90 2.07 1.26 1.27 1.61 1.61 -31.56%
EPS -0.95 -0.95 -0.03 -0.66 -2.04 -1.03 -0.17 213.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.088 0.078 0.086 0.08 0.09 0.11 0.12 -18.63%
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.07 0.07 0.17 0.10 0.10 0.13 0.12 -30.11%
EPS -0.24 -0.08 0.00 -0.05 -0.16 -0.08 -0.01 727.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0072 0.0062 0.0072 0.0064 0.0072 0.0087 0.0093 -15.64%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.12 0.15 0.16 0.20 0.31 0.37 0.39 -
P/RPS 13.19 16.58 7.72 15.83 24.39 22.93 24.21 -33.21%
P/EPS -4.02 -15.76 -533.33 -30.30 -15.15 -35.92 -229.41 -93.20%
EY -24.86 -6.34 -0.19 -3.30 -6.60 -2.78 -0.44 1361.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.92 1.86 2.50 3.44 3.36 3.25 -43.96%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/03/06 22/11/05 26/08/05 16/05/05 23/02/05 26/11/04 23/08/04 -
Price 0.17 0.14 0.16 0.19 0.21 0.37 0.37 -
P/RPS 18.69 15.47 7.72 15.04 16.52 22.93 22.97 -12.81%
P/EPS -5.70 -14.71 -533.33 -28.79 -10.26 -35.92 -217.65 -91.12%
EY -17.55 -6.80 -0.19 -3.47 -9.75 -2.78 -0.46 1025.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.79 1.86 2.38 2.33 3.36 3.08 -26.71%

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