[JAG] QoQ Quarter Result on 31-Mar-2009 [#1]

Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 174.37%
YoY- 428.67%
Quarter Report
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 84 155 240 824 72 235 273 -54.32%
PBT -316 -259 -116 470 -631 -138 5 -
Tax 0 0 0 0 -1 0 0 -
NP -316 -259 -116 470 -632 -138 5 -
-
NP to SH -316 -259 -116 470 -632 -138 5 -
-
Tax Rate - - - 0.00% - - 0.00% -
Total Cost 400 414 356 354 704 373 268 30.50%
-
Net Worth 2,172 2,523 2,706 2,912 2,447 3,088 2,449 -7.67%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,172 2,523 2,706 2,912 2,447 3,088 2,449 -7.67%
NOSH 65,833 66,410 64,444 66,197 66,138 65,714 50,000 20.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -376.19% -167.10% -48.33% 57.04% -877.78% -58.72% 1.83% -
ROE -14.55% -10.26% -4.29% 16.14% -25.83% -4.47% 0.20% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.13 0.23 0.37 1.24 0.11 0.36 0.55 -61.67%
EPS -0.48 -0.39 -0.18 0.71 -0.96 -0.21 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.038 0.042 0.044 0.037 0.047 0.049 -23.11%
Adjusted Per Share Value based on latest NOSH - 66,197
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.01 0.02 0.03 0.11 0.01 0.03 0.04 -60.21%
EPS -0.04 -0.03 -0.02 0.06 -0.08 -0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0029 0.0034 0.0036 0.0039 0.0033 0.0041 0.0033 -8.23%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.08 0.06 0.09 0.05 0.06 0.09 0.19 -
P/RPS 62.70 25.71 24.17 4.02 55.12 25.17 34.80 47.90%
P/EPS -16.67 -15.38 -50.00 7.04 -6.28 -42.86 1,900.00 -
EY -6.00 -6.50 -2.00 14.20 -15.93 -2.33 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.58 2.14 1.14 1.62 1.91 3.88 -26.93%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 26/08/09 29/04/09 26/02/09 28/11/08 25/08/08 -
Price 0.08 0.07 0.07 0.05 0.06 0.08 0.05 -
P/RPS 62.70 29.99 18.80 4.02 55.12 22.37 9.16 259.24%
P/EPS -16.67 -17.95 -38.89 7.04 -6.28 -38.10 500.00 -
EY -6.00 -5.57 -2.57 14.20 -15.93 -2.63 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.84 1.67 1.14 1.62 1.70 1.02 77.60%

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