[JAG] YoY Cumulative Quarter 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- -218.75%
YoY- -371.43%
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 102,759 447 514 660 1,005 1,219 1,040 114.93%
PBT 5,796 -382 -147 -76 28 95 -272 -
Tax -500 0 10 0 0 0 -1 181.59%
NP 5,296 -382 -137 -76 28 95 -273 -
-
NP to SH 5,296 -382 -137 -76 28 95 -237 -
-
Tax Rate 8.63% - - - 0.00% 0.00% - -
Total Cost 97,463 829 651 736 977 1,124 1,313 104.93%
-
Net Worth 76,219 3,103 3,303 2,614 2,380 2,578 2,716 74.27%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 3,578 - - - - - - -
Div Payout % 67.57% - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 76,219 3,103 3,303 2,614 2,380 2,578 2,716 74.27%
NOSH 715,675 79,583 76,111 75,999 70,000 67,857 57,804 52.06%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.15% -85.46% -26.65% -11.52% 2.79% 7.79% -26.25% -
ROE 6.95% -12.31% -4.15% -2.91% 1.18% 3.68% -8.72% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 14.36 0.56 0.68 0.87 1.44 1.80 1.80 41.33%
EPS 0.74 -0.48 0.18 -0.10 0.04 0.14 -0.41 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1065 0.039 0.0434 0.0344 0.034 0.038 0.047 14.59%
Adjusted Per Share Value based on latest NOSH - 73,684
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 13.66 0.06 0.07 0.09 0.13 0.16 0.14 114.48%
EPS 0.70 -0.05 -0.02 -0.01 0.00 0.01 -0.03 -
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1013 0.0041 0.0044 0.0035 0.0032 0.0034 0.0036 74.35%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.21 0.21 0.17 0.21 0.12 0.06 0.09 -
P/RPS 1.46 0.00 25.17 24.18 8.36 3.34 5.00 -18.54%
P/EPS 28.38 0.00 -94.44 -210.00 300.00 42.86 -21.95 -
EY 3.52 0.00 -1.06 -0.48 0.33 2.33 -4.56 -
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 0.00 3.92 6.10 3.53 1.58 1.91 0.51%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 21/11/13 28/11/12 21/11/11 26/11/10 25/11/09 28/11/08 -
Price 0.22 0.31 0.22 0.24 0.13 0.07 0.08 -
P/RPS 1.53 0.00 32.58 27.64 9.05 3.90 4.45 -16.29%
P/EPS 29.73 0.00 -122.22 -240.00 325.00 50.00 -19.51 -
EY 3.36 0.00 -0.82 -0.42 0.31 2.00 -5.12 -
DY 2.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 0.00 5.07 6.98 3.82 1.84 1.70 3.33%

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