[JAG] QoQ TTM Result on 31-Mar-2012 [#1]

Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -4.76%
YoY- 59.84%
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 812 771 691 795 917 720 764 4.12%
PBT -118 -260 -328 -198 -189 -480 -555 -64.20%
Tax 10 -8 -18 -18 0 0 0 -
NP -108 -268 -346 -216 -189 -480 -555 -66.25%
-
NP to SH -108 -250 -328 -198 -189 -480 -555 -66.25%
-
Tax Rate - - - - - - - -
Total Cost 920 1,039 1,037 1,011 1,106 1,200 1,319 -21.26%
-
Net Worth 317,550 3,363 2,322 2,439 2,337 2,534 2,758 2232.91%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 317,550 3,363 2,322 2,439 2,337 2,534 2,758 2232.91%
NOSH 72,500 77,500 73,043 71,538 70,625 73,684 75,999 -3.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -13.30% -34.76% -50.07% -27.17% -20.61% -66.67% -72.64% -
ROE -0.03% -7.43% -14.12% -8.12% -8.08% -18.94% -20.12% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.12 0.99 0.95 1.11 1.30 0.98 1.01 7.10%
EPS -0.15 -0.32 -0.45 -0.28 -0.27 -0.65 -0.73 -65.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.38 0.0434 0.0318 0.0341 0.0331 0.0344 0.0363 2306.59%
Adjusted Per Share Value based on latest NOSH - 71,538
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.07 0.06 0.06 0.07 0.08 0.06 0.06 10.77%
EPS -0.01 -0.02 -0.03 -0.02 -0.02 -0.04 -0.05 -65.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2608 0.0028 0.0019 0.002 0.0019 0.0021 0.0023 2209.37%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.22 0.17 0.18 0.23 0.20 0.21 0.21 -
P/RPS 19.64 17.09 19.03 20.70 15.40 21.49 20.89 -4.01%
P/EPS -147.69 -52.70 -40.08 -83.10 -74.74 -32.24 -28.76 196.17%
EY -0.68 -1.90 -2.49 -1.20 -1.34 -3.10 -3.48 -66.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 3.92 5.66 6.74 6.04 6.10 5.79 -95.72%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 14/08/12 29/05/12 24/02/12 21/11/11 23/08/11 -
Price 0.24 0.22 0.17 0.18 0.25 0.24 0.23 -
P/RPS 21.43 22.11 17.97 16.20 19.25 24.56 22.88 -4.25%
P/EPS -161.11 -68.20 -37.86 -65.03 -93.42 -36.84 -31.50 195.38%
EY -0.62 -1.47 -2.64 -1.54 -1.07 -2.71 -3.18 -66.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 5.07 5.35 5.28 7.55 6.98 6.34 -95.97%

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