[JAG] QoQ TTM Result on 30-Sep-2011 [#3]

Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 13.51%
YoY- -66.67%
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 691 795 917 720 764 873 1,065 -25.07%
PBT -328 -198 -189 -480 -555 -493 -376 -8.71%
Tax -18 -18 0 0 0 0 0 -
NP -346 -216 -189 -480 -555 -493 -376 -5.39%
-
NP to SH -328 -198 -189 -480 -555 -493 -376 -8.71%
-
Tax Rate - - - - - - - -
Total Cost 1,037 1,011 1,106 1,200 1,319 1,366 1,441 -19.71%
-
Net Worth 2,322 2,439 2,337 2,534 2,758 2,688 2,356 -0.96%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 2,322 2,439 2,337 2,534 2,758 2,688 2,356 -0.96%
NOSH 73,043 71,538 70,625 73,684 75,999 72,857 67,333 5.58%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -50.07% -27.17% -20.61% -66.67% -72.64% -56.47% -35.31% -
ROE -14.12% -8.12% -8.08% -18.94% -20.12% -18.34% -15.95% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.95 1.11 1.30 0.98 1.01 1.20 1.58 -28.78%
EPS -0.45 -0.28 -0.27 -0.65 -0.73 -0.68 -0.56 -13.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0318 0.0341 0.0331 0.0344 0.0363 0.0369 0.035 -6.19%
Adjusted Per Share Value based on latest NOSH - 73,684
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.09 0.11 0.12 0.10 0.10 0.12 0.14 -25.53%
EPS -0.04 -0.03 -0.03 -0.06 -0.07 -0.07 -0.05 -13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0031 0.0032 0.0031 0.0034 0.0037 0.0036 0.0031 0.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.18 0.23 0.20 0.21 0.21 0.15 0.17 -
P/RPS 19.03 20.70 15.40 21.49 20.89 12.52 10.75 46.38%
P/EPS -40.08 -83.10 -74.74 -32.24 -28.76 -22.17 -30.44 20.15%
EY -2.49 -1.20 -1.34 -3.10 -3.48 -4.51 -3.28 -16.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.66 6.74 6.04 6.10 5.79 4.07 4.86 10.70%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 29/05/12 24/02/12 21/11/11 23/08/11 24/05/11 28/02/11 -
Price 0.17 0.18 0.25 0.24 0.23 0.20 0.14 -
P/RPS 17.97 16.20 19.25 24.56 22.88 16.69 8.85 60.41%
P/EPS -37.86 -65.03 -93.42 -36.84 -31.50 -29.56 -25.07 31.66%
EY -2.64 -1.54 -1.07 -2.71 -3.18 -3.38 -3.99 -24.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.35 5.28 7.55 6.98 6.34 5.42 4.00 21.41%

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