[JAG] QoQ TTM Result on 30-Sep-2012 [#3]

Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 23.78%
YoY- 47.92%
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 819 800 812 771 691 795 917 -7.26%
PBT -303 -328 -118 -260 -328 -198 -189 37.01%
Tax 10 10 10 -8 -18 -18 0 -
NP -293 -318 -108 -268 -346 -216 -189 33.98%
-
NP to SH -293 -318 -108 -250 -328 -198 -189 33.98%
-
Tax Rate - - - - - - - -
Total Cost 1,112 1,118 920 1,039 1,037 1,011 1,106 0.36%
-
Net Worth 321,750 329,939 317,550 3,363 2,322 2,439 2,337 2574.29%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 321,750 329,939 317,550 3,363 2,322 2,439 2,337 2574.29%
NOSH 79,444 77,999 72,500 77,500 73,043 71,538 70,625 8.16%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -35.78% -39.75% -13.30% -34.76% -50.07% -27.17% -20.61% -
ROE -0.09% -0.10% -0.03% -7.43% -14.12% -8.12% -8.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.03 1.03 1.12 0.99 0.95 1.11 1.30 -14.38%
EPS -0.37 -0.41 -0.15 -0.32 -0.45 -0.28 -0.27 23.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.05 4.23 4.38 0.0434 0.0318 0.0341 0.0331 2371.85%
Adjusted Per Share Value based on latest NOSH - 77,500
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.11 0.11 0.11 0.10 0.09 0.11 0.12 -5.64%
EPS -0.04 -0.04 -0.01 -0.03 -0.04 -0.03 -0.03 21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4278 0.4387 0.4222 0.0045 0.0031 0.0032 0.0031 2578.49%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.21 0.23 0.22 0.17 0.18 0.23 0.20 -
P/RPS 20.37 22.43 19.64 17.09 19.03 20.70 15.40 20.51%
P/EPS -56.94 -56.42 -147.69 -52.70 -40.08 -83.10 -74.74 -16.59%
EY -1.76 -1.77 -0.68 -1.90 -2.49 -1.20 -1.34 19.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.05 0.05 3.92 5.66 6.74 6.04 -95.91%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 21/05/13 27/02/13 28/11/12 14/08/12 29/05/12 24/02/12 -
Price 0.22 0.23 0.24 0.22 0.17 0.18 0.25 -
P/RPS 21.34 22.43 21.43 22.11 17.97 16.20 19.25 7.11%
P/EPS -59.65 -56.42 -161.11 -68.20 -37.86 -65.03 -93.42 -25.86%
EY -1.68 -1.77 -0.62 -1.47 -2.64 -1.54 -1.07 35.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.05 0.05 5.07 5.35 5.28 7.55 -96.48%

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