[JAG] YoY Quarter Result on 2009-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 298 257 60 84 72 150 681 -12.86% YoY % 15.95% 328.33% -28.57% 16.67% -52.00% -77.97% - Horiz. % 43.76% 37.74% 8.81% 12.33% 10.57% 22.03% 100.00%
PBT 29 -113 -404 -316 -631 -312 -538 - YoY % 125.66% 72.03% -27.85% 49.92% -102.24% 42.01% - Horiz. % -5.39% 21.00% 75.09% 58.74% 117.29% 57.99% 100.00%
Tax 0 0 0 0 -1 -6 -1 - YoY % 0.00% 0.00% 0.00% 0.00% 83.33% -500.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% 100.00% 600.00% 100.00%
NP 29 -113 -404 -316 -632 -318 -539 - YoY % 125.66% 72.03% -27.85% 50.00% -98.74% 41.00% - Horiz. % -5.38% 20.96% 74.95% 58.63% 117.25% 59.00% 100.00%
NP to SH 29 -113 -404 -316 -632 -318 -539 - YoY % 125.66% 72.03% -27.85% 50.00% -98.74% 41.00% - Horiz. % -5.38% 20.96% 74.95% 58.63% 117.25% 59.00% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 269 370 464 400 704 468 1,220 -22.26% YoY % -27.30% -20.26% 16.00% -43.18% 50.43% -61.64% - Horiz. % 22.05% 30.33% 38.03% 32.79% 57.70% 38.36% 100.00%
Net Worth 317,550 2,337 2,356 2,172 2,447 3,312 4,489 103.23% YoY % 13,483.94% -0.81% 8.48% -11.22% -26.12% -26.22% - Horiz. % 7,072.79% 52.07% 52.49% 48.39% 54.50% 73.78% 100.00%
Dividend 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 317,550 2,337 2,356 2,172 2,447 3,312 4,489 103.23% YoY % 13,483.94% -0.81% 8.48% -11.22% -26.12% -26.22% - Horiz. % 7,072.79% 52.07% 52.49% 48.39% 54.50% 73.78% 100.00%
NOSH 72,500 70,625 67,333 65,833 66,138 66,250 66,025 1.57% YoY % 2.65% 4.89% 2.28% -0.46% -0.17% 0.34% - Horiz. % 109.81% 106.97% 101.98% 99.71% 100.17% 100.34% 100.00%
Ratio Analysis 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.73 % -43.97 % -673.33 % -376.19 % -877.78 % -212.00 % -79.15 % - YoY % 122.13% 93.47% -78.99% 57.14% -314.05% -167.85% - Horiz. % -12.29% 55.55% 850.70% 475.29% 1,109.01% 267.85% 100.00%
ROE 0.01 % -4.83 % -17.14 % -14.55 % -25.83 % -9.60 % -12.01 % - YoY % 100.21% 71.82% -17.80% 43.67% -169.06% 20.07% - Horiz. % -0.08% 40.22% 142.71% 121.15% 215.07% 79.93% 100.00%
Per Share 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.41 0.36 0.09 0.13 0.11 0.23 1.03 -14.22% YoY % 13.89% 300.00% -30.77% 18.18% -52.17% -77.67% - Horiz. % 39.81% 34.95% 8.74% 12.62% 10.68% 22.33% 100.00%
EPS 0.04 -0.16 -0.60 -0.48 -0.96 -0.48 -0.82 - YoY % 125.00% 73.33% -25.00% 50.00% -100.00% 41.46% - Horiz. % -4.88% 19.51% 73.17% 58.54% 117.07% 58.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 4.3800 0.0331 0.0350 0.0330 0.0370 0.0500 0.0680 100.09% YoY % 13,132.63% -5.43% 6.06% -10.81% -26.00% -26.47% - Horiz. % 6,441.18% 48.68% 51.47% 48.53% 54.41% 73.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.02 0.02 0.00 0.01 0.00 0.01 0.04 -10.90% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -75.00% - Horiz. % 50.00% 50.00% 0.00% 25.00% 0.00% 25.00% 100.00%
EPS 0.00 -0.01 -0.03 -0.02 -0.04 -0.02 -0.04 - YoY % 0.00% 66.67% -50.00% 50.00% -100.00% 50.00% - Horiz. % -0.00% 25.00% 75.00% 50.00% 100.00% 50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2095 0.0015 0.0016 0.0014 0.0016 0.0022 0.0030 102.80% YoY % 13,866.67% -6.25% 14.29% -12.50% -27.27% -26.67% - Horiz. % 6,983.33% 50.00% 53.33% 46.67% 53.33% 73.33% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.2200 0.2000 0.1700 0.0800 0.0600 0.1800 0.1800 -
P/RPS 0.00 54.96 190.78 62.70 55.12 79.50 17.45 - YoY % 0.00% -71.19% 204.27% 13.75% -30.67% 355.59% - Horiz. % 0.00% 314.96% 1,093.30% 359.31% 315.87% 455.59% 100.00%
P/EPS 0.00 -125.00 -28.33 -16.67 -6.28 -37.50 -22.05 - YoY % 0.00% -341.23% -69.95% -165.45% 83.25% -70.07% - Horiz. % -0.00% 566.89% 128.48% 75.60% 28.48% 170.07% 100.00%
EY 0.00 -0.80 -3.53 -6.00 -15.93 -2.67 -4.54 - YoY % 0.00% 77.34% 41.17% 62.34% -496.63% 41.19% - Horiz. % -0.00% 17.62% 77.75% 132.16% 350.88% 58.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 6.04 4.86 2.42 1.62 3.60 2.65 - YoY % 0.00% 24.28% 100.83% 49.38% -55.00% 35.85% - Horiz. % 0.00% 227.92% 183.40% 91.32% 61.13% 135.85% 100.00%
Price Multiplier on Announcement Date 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 28/02/11 24/02/10 26/02/09 27/02/08 27/02/07 -
Price 0.2400 0.2500 0.1400 0.0800 0.0600 0.2200 0.3600 -
P/RPS 0.00 68.70 157.11 62.70 55.12 97.17 34.90 - YoY % 0.00% -56.27% 150.57% 13.75% -43.27% 178.42% - Horiz. % 0.00% 196.85% 450.17% 179.66% 157.94% 278.42% 100.00%
P/EPS 0.00 -156.25 -23.33 -16.67 -6.28 -45.83 -44.10 - YoY % 0.00% -569.74% -39.95% -165.45% 86.30% -3.92% - Horiz. % -0.00% 354.31% 52.90% 37.80% 14.24% 103.92% 100.00%
EY 0.00 -0.64 -4.29 -6.00 -15.93 -2.18 -2.27 - YoY % 0.00% 85.08% 28.50% 62.34% -630.73% 3.96% - Horiz. % -0.00% 28.19% 188.99% 264.32% 701.76% 96.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 7.55 4.00 2.42 1.62 4.40 5.29 - YoY % 0.00% 88.75% 65.29% 49.38% -63.18% -16.82% - Horiz. % 0.00% 142.72% 75.61% 45.75% 30.62% 83.18% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
IAB-4thQtr(31.12.2009).pdf 
