[JAG] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -67.88%
YoY- -7.32%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,708 2,128 1,610 2,120 2,478 4,140 3,460 -11.09%
PBT 486 708 -268 -1,194 -1,090 -808 124 25.55%
Tax 0 0 -2 -8 -30 -22 -54 -
NP 486 708 -270 -1,202 -1,120 -830 70 38.09%
-
NP to SH 486 708 -270 -1,202 -1,120 -830 70 38.09%
-
Tax Rate 0.00% 0.00% - - - - 43.55% -
Total Cost 1,222 1,420 1,880 3,322 3,598 4,970 3,390 -15.63%
-
Net Worth 2,429 2,753 3,307 3,896 5,204 5,172 6,999 -16.16%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 2,429 2,753 3,307 3,896 5,204 5,172 6,999 -16.16%
NOSH 65,675 65,555 67,499 66,043 65,882 60,144 58,333 1.99%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 28.45% 33.27% -16.77% -56.70% -45.20% -20.05% 2.02% -
ROE 20.00% 25.71% -8.16% -30.85% -21.52% -16.05% 1.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2.60 3.25 2.39 3.21 3.76 6.88 5.93 -12.83%
EPS 0.74 1.08 -0.40 -1.82 -1.70 -1.38 0.12 35.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.042 0.049 0.059 0.079 0.086 0.12 -17.79%
Adjusted Per Share Value based on latest NOSH - 65,937
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.23 0.28 0.21 0.28 0.33 0.55 0.46 -10.90%
EPS 0.06 0.09 -0.04 -0.16 -0.15 -0.11 0.01 34.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0032 0.0037 0.0044 0.0052 0.0069 0.0069 0.0093 -16.28%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.15 0.09 0.19 0.20 0.12 0.16 0.39 -
P/RPS 5.77 2.77 7.97 6.23 3.19 2.32 6.58 -2.16%
P/EPS 20.27 8.33 -47.50 -10.99 -7.06 -11.59 325.00 -37.01%
EY 4.93 12.00 -2.11 -9.10 -14.17 -8.63 0.31 58.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.05 2.14 3.88 3.39 1.52 1.86 3.25 3.73%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 25/08/08 28/08/07 28/08/06 26/08/05 23/08/04 -
Price 0.09 0.07 0.05 0.20 0.12 0.16 0.37 -
P/RPS 3.46 2.16 2.10 6.23 3.19 2.32 6.24 -9.35%
P/EPS 12.16 6.48 -12.50 -10.99 -7.06 -11.59 308.33 -41.64%
EY 8.22 15.43 -8.00 -9.10 -14.17 -8.63 0.32 71.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.67 1.02 3.39 1.52 1.86 3.08 -3.87%

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