[JAG] QoQ Quarter Result on 31-Mar-2007 [#1]

Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 66.79%
YoY- 36.75%
Quarter Report
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 150 408 408 652 681 568 545 -57.58%
PBT -312 -227 -422 -407 -538 -225 -268 10.63%
Tax -6 0 0 228 -1 -9 -9 -23.62%
NP -318 -227 -422 -179 -539 -234 -277 9.61%
-
NP to SH -318 -227 -422 -179 -539 -234 -277 9.61%
-
Tax Rate - - - - - - - -
Total Cost 468 635 830 831 1,220 802 822 -31.23%
-
Net Worth 3,312 3,672 3,890 4,309 4,489 5,081 5,210 -26.00%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 3,312 3,672 3,890 4,309 4,489 5,081 5,210 -26.00%
NOSH 66,250 66,764 65,937 66,296 66,025 66,857 65,952 0.30%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -212.00% -55.64% -103.43% -27.45% -79.15% -41.20% -50.83% -
ROE -9.60% -6.18% -10.85% -4.15% -12.01% -4.61% -5.32% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.23 0.61 0.62 0.98 1.03 0.85 0.83 -57.39%
EPS -0.48 -0.34 -0.64 -0.27 -0.82 -0.35 -0.42 9.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.055 0.059 0.065 0.068 0.076 0.079 -26.22%
Adjusted Per Share Value based on latest NOSH - 66,296
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.02 0.05 0.05 0.09 0.09 0.08 0.07 -56.52%
EPS -0.04 -0.03 -0.06 -0.02 -0.07 -0.03 -0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0044 0.0049 0.0052 0.0058 0.006 0.0068 0.007 -26.55%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.18 0.22 0.20 0.22 0.18 0.10 0.12 -
P/RPS 79.50 36.00 32.32 22.37 17.45 11.77 14.52 209.68%
P/EPS -37.50 -64.71 -31.25 -81.48 -22.05 -28.57 -28.57 19.82%
EY -2.67 -1.55 -3.20 -1.23 -4.54 -3.50 -3.50 -16.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 4.00 3.39 3.38 2.65 1.32 1.52 77.40%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 28/08/07 17/05/07 27/02/07 28/11/06 28/08/06 -
Price 0.22 0.14 0.20 0.22 0.36 0.16 0.12 -
P/RPS 97.17 22.91 32.32 22.37 34.90 18.83 14.52 253.89%
P/EPS -45.83 -41.18 -31.25 -81.48 -44.10 -45.71 -28.57 36.91%
EY -2.18 -2.43 -3.20 -1.23 -2.27 -2.19 -3.50 -27.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 2.55 3.39 3.38 5.29 2.11 1.52 102.72%

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