[JAG] YoY Quarter Result on 30-Sep-2007 [#3]

Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 46.21%
YoY- 2.99%
Quarter Report
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 151 155 235 408 568 542 965 -26.58%
PBT -215 -259 -138 -227 -225 -570 -629 -16.37%
Tax 0 0 0 0 -9 0 13 -
NP -215 -259 -138 -227 -234 -570 -616 -16.08%
-
NP to SH -215 -259 -138 -227 -234 -570 -616 -16.08%
-
Tax Rate - - - - - - - -
Total Cost 366 414 373 635 802 1,112 1,581 -21.63%
-
Net Worth 2,215 2,523 3,088 3,672 5,081 4,671 6,578 -16.58%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 2,215 2,523 3,088 3,672 5,081 4,671 6,578 -16.58%
NOSH 65,151 66,410 65,714 66,764 66,857 59,894 59,805 1.43%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -142.38% -167.10% -58.72% -55.64% -41.20% -105.17% -63.83% -
ROE -9.71% -10.26% -4.47% -6.18% -4.61% -12.20% -9.36% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.23 0.23 0.36 0.61 0.85 0.90 1.61 -27.68%
EPS -0.33 -0.39 -0.21 -0.34 -0.35 -0.95 -1.03 -17.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.038 0.047 0.055 0.076 0.078 0.11 -17.76%
Adjusted Per Share Value based on latest NOSH - 66,764
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.02 0.02 0.03 0.05 0.08 0.07 0.13 -26.78%
EPS -0.03 -0.03 -0.02 -0.03 -0.03 -0.08 -0.08 -15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0029 0.0034 0.0041 0.0049 0.0068 0.0062 0.0087 -16.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.12 0.06 0.09 0.22 0.10 0.15 0.37 -
P/RPS 51.78 25.71 25.17 36.00 11.77 16.58 22.93 14.53%
P/EPS -36.36 -15.38 -42.86 -64.71 -28.57 -15.76 -35.92 0.20%
EY -2.75 -6.50 -2.33 -1.55 -3.50 -6.34 -2.78 -0.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 1.58 1.91 4.00 1.32 1.92 3.36 0.82%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 25/11/09 28/11/08 28/11/07 28/11/06 22/11/05 26/11/04 -
Price 0.13 0.07 0.08 0.14 0.16 0.14 0.37 -
P/RPS 56.09 29.99 22.37 22.91 18.83 15.47 22.93 16.06%
P/EPS -39.39 -17.95 -38.10 -41.18 -45.71 -14.71 -35.92 1.54%
EY -2.54 -5.57 -2.63 -2.43 -2.19 -6.80 -2.78 -1.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 1.84 1.70 2.55 2.11 1.79 3.36 2.16%

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