Jupiter Mines Ltd (jms) Logo

Jupiter Mines Ltd (JMS)

___:___ · Basic Materials
0.00
0.00
(0.00)
VOLUME
DIV YIELD
PE RATIO
1 YR RETURN
52 WEEK RANGE
02/2022
02/2021
02/2020
02/2019
N/A
08/2017
N/A
N/A
N/A
N/A
Profitability
NPAT ($TH) 53,977.76 67,519.4 Membership required Membership required - Membership required - - - -
NPAT Margin -- -- Membership required Membership required - Membership required - - - -
Abnormals ($TH) 12,624.29 - Membership required Membership required - Membership required - - - -
NPAT before Abnormals ($TH) 41,353.46 67,798.07 Membership required Membership required - Membership required - - - -
Return on Equity (ROE) 9.50% 14.76% Membership required Membership required - Membership required - - - -
Return on Assets (ROA) 7.76% 12.19% Membership required Membership required - Membership required - - - -
Valuation
PE Ratio 10.66 10.26 Membership required Membership required - Membership required - - - -
PE Relative to Market 103.3% 68.3% Membership required Membership required - Membership required - - - -
Price to Book 1.01 1.51 Membership required Membership required - Membership required - - - -
Price to Cash Flow 14.07 14.85 Membership required Membership required - Membership required - - - -
Shares Outstanding (M) 1,958.99 1,958.99 Membership required Membership required - Membership required - - - -
Market Cap ($M) $440.77 $695.44 Membership required Membership required - Membership required - - - -
Enterprise Value ($M) $401.61 $634.82 Membership required Membership required - Membership required - - - -
Performance
Total Shareholder Return -28.9% 57.3% Membership required Membership required - Membership required - - - -
Relative to Market -38.9% 47.7% Membership required Membership required - Membership required - - - -
Per Share
Earnings (EPS Adjusted) 2.76 3.35 Membership required Membership required - Membership required - - - -
Earnings (with Abnormals) 2.11 3.37 Membership required Membership required - Membership required - - - -
Cash Flow 0.10 0.20 Membership required Membership required - Membership required - - - -
Cash 0.02 0.03 Membership required Membership required - Membership required - - - -
Net Tangible Assets 0.22 0.23 Membership required Membership required - Membership required - - - -
Book Value 0.22 0.23 Membership required Membership required - Membership required - - - -
Share Price $0.23 $0.35 Membership required Membership required - Membership required - - - -
Liquidity
Quick Ratio 2.02 2.91 Membership required Membership required - Membership required - - - -
Current Ratio 2.02 2.91 Membership required Membership required - Membership required - - - -
Efficiency
Asset Turnover 0.00 0.00 Membership required Membership required - Membership required - - - -
Inventory Turnover - - Membership required Membership required - Membership required - - - -
Working Capital Turnover 0.00 0.00 Membership required Membership required - Membership required - - - -
Dividends
DPS (c) 1.50 3.00 Membership required Membership required - Membership required - - - -
Dividend yield 6.67% 8.45% Membership required Membership required - Membership required - - - -
Franking - - Membership required Membership required - Membership required - - - -
Gross DPS (c) 1.50 3.00 Membership required Membership required - Membership required - - - -
Gross Dividend Yield 6.67% 8.45% Membership required Membership required - Membership required - - - -
Payout Ratio 71% 87% Membership required Membership required - Membership required - - - -
Membership required
Member Content
Source:
Morningstar Logo
02/2022
AUD $TH
02/2021
AUD $TH
02/2020
AUD $TH
02/2019
AUD $TH
N/A
08/2017
AUD $TH
N/A
N/A
N/A
N/A
INCOME
Trading Revenue - - Membership required Membership required - Membership required - - - -
Other Income 20,780.87 8,794.87 Membership required Membership required - Membership required - - - -
Total Income Excl. Interest 20,780.87 8,794.87 Membership required Membership required - Membership required - - - -
INTEREST/FINANCE INCOME
Interest/Finance Income 92.78 247.03 Membership required Membership required - Membership required - - - -
Forex Gain/Loss - - Membership required Membership required - Membership required - - - -
Total Income 20,873.65 9,041.9 Membership required Membership required - Membership required - - - -
EXPENSES
Expenses 23,982.42 58,122.49 Membership required Membership required - Membership required - - - -
EBITDA 44,763.29 66,917.36 Membership required Membership required - Membership required - - - -
DEPRECIATION AND AMORTISATION
Depreciation (3.15) (2.58) Membership required Membership required - Membership required - - - -
Amortisation (0.05) (3.09) Membership required Membership required - Membership required - - - -
Depreciation & Amortisation (3.2) (5.67) Membership required Membership required - Membership required - - - -
EBIT 44,760.09 66,911.69 Membership required Membership required - Membership required - - - -
INTEREST/FINANCE EXPENSES
Interest Expense - (3.69) Membership required Membership required - Membership required - - - -
Interest Capitalised - - Membership required Membership required - Membership required - - - -
Interest Expenses Incl. Capital - (3.69) Membership required Membership required - Membership required - - - -
Net Interest Expenses 92.78 243.34 Membership required Membership required - Membership required - - - -
Pre-Tax Profit Pre-Cap 44,852.87 67,155.03 Membership required Membership required - Membership required - - - -
Pre-Tax Profit 44,852.87 67,155.03 Membership required Membership required - Membership required - - - -
Net Capital Profits - - Membership required Membership required - Membership required - - - -
TAX
Tax Expenses (3,499.41) 643.04 Membership required Membership required - Membership required - - - -
NPAT before Abnormals 41,353.46 67,798.07 Membership required Membership required - Membership required - - - -
ABNORMALS
Abnormals 12,624.29 - Membership required Membership required - Membership required - - - -
Abnormals Tax - - Membership required Membership required - Membership required - - - -
Net Abnormals 12,624.29 - Membership required Membership required - Membership required - - - -
Non-Controlling Interests - - Membership required Membership required - Membership required - - - -
Reported NPAT after Abnormals 53,977.76 67,519.4 Membership required Membership required - Membership required - - - -
NPAT before Capital 53,977.76 67,519.4 Membership required Membership required - Membership required - - - -
EQUITY
Diluted Shares 1,958,991.03 2,013,558.47 Membership required Membership required - Membership required - - - -
Diluted Weighted Shares 1,955,715.76 2,013,558.47 Membership required Membership required - Membership required - - - -
Ordinary Dividends - (58,769.73) Membership required Membership required - Membership required - - - -
Preference Dividends - - Membership required Membership required - Membership required - - - -
EPS Adjusted 21.1 33.7 Membership required Membership required - Membership required - - - -
EPS after Abnormals 27.6 33.53 Membership required Membership required - Membership required - - - -
Share of net Profit/Loss 42,774.47 62,937.16 Membership required Membership required - Membership required - - - -
Membership required
Member Content
Source:
Morningstar Logo
02/2022
AUD $TH
02/2021
AUD $TH
02/2020
AUD $TH
02/2019
AUD $TH
N/A
08/2017
AUD $TH
N/A
N/A
N/A
N/A
CURRENT ASSETS
Cash 39,158.49 60,622.31 Membership required Membership required - Membership required - - - -
Receivables 45,649.45 46,171.67 Membership required Membership required - Membership required - - - -
Prepayments - - Membership required Membership required - Membership required - - - -
Inventories - - Membership required Membership required - Membership required - - - -
Investments - - Membership required Membership required - Membership required - - - -
Other 57.88 57.88 Membership required Membership required - Membership required - - - -
Total Current Assets 84,865.82 124,282.75 Membership required Membership required - Membership required - - - -
NON-CURRENT ASSETS
Receivables - - Membership required Membership required - Membership required - - - -
Inventories - - Membership required Membership required - Membership required - - - -
Net PP&E 2.12 3.86 Membership required Membership required - Membership required - - - -
Investments 447,786.01 430,636.91 Membership required Membership required - Membership required - - - -
Intangibles Excl. Goodwill - 0.05 Membership required Membership required - Membership required - - - -
Intangible Goodwill - - Membership required Membership required - Membership required - - - -
Future Income Tax Benefit 80.85 1,131.54 Membership required Membership required - Membership required - - - -
Other - - Membership required Membership required - Membership required - - - -
Total Non-Current Assets 447,868.97 431,772.35 Membership required Membership required - Membership required - - - -
Total Assets 532,734.79 556,055.11 Membership required Membership required - Membership required - - - -
CURRENT LIABILITIES
Accounts Payable 41,955.31 42,462.26 Membership required Membership required - Membership required - - - -
Provisions 127.3 302.49 Membership required Membership required - Membership required - - - -
Short Term Debt - - Membership required Membership required - Membership required - - - -
Other - - Membership required Membership required - Membership required - - - -
Total Current Liabilities 42,082.61 42,764.74 Membership required Membership required - Membership required - - - -
NON CURRENT LIABILITIES
Accounts Payable - - Membership required Membership required - Membership required - - - -
Long Term Debt - - Membership required Membership required - Membership required - - - -
Provisions 55,331.58 53,974.72 Membership required Membership required - Membership required - - - -
Other - - Membership required Membership required - Membership required - - - -
Total Non-Current Liabilities 55,331.58 53,974.72 Membership required Membership required - Membership required - - - -
Total Liabilities 97,414.19 96,739.46 Membership required Membership required - Membership required - - - -
SHAREHOLDER EQUITY
Share Capital 383,677.68 410,435.4 Membership required Membership required - Membership required - - - -
Other Equity - - Membership required Membership required - Membership required - - - -
Convertible Equity - - Membership required Membership required - Membership required - - - -
Retained Profits 51,987.92 49,351.08 Membership required Membership required - Membership required - - - -
Share Premium Reserves - - Membership required Membership required - Membership required - - - -
Reserves (ex. Share Premium) (345) (470.84) Membership required Membership required - Membership required - - - -
Total Available Equity 435,320 - Membership required Membership required - Membership required - - - -
OTHER EQUITY
Non-controlling Interests - - Membership required Membership required - Membership required - - - -
Net Assets 435,320.6 459,315.64 Membership required Membership required - Membership required - - - -
Total Debt - - Membership required Membership required - Membership required - - - -
Membership required
Member Content
Source:
Morningstar Logo
02/2022
AUD $TH
02/2021
AUD $TH
02/2020
AUD $TH
02/2019
AUD $TH
N/A
08/2017
AUD $TH
N/A
N/A
N/A
N/A
OPERATING ACTIVITIES
Receipts 8,501.08 8,500.82 Membership required Membership required - Membership required - - - -
Payments (6,159.06) (3,068.63) Membership required Membership required - Membership required - - - -
Dividends Received - - Membership required Membership required - Membership required - - - -
Interest Received - - Membership required Membership required - Membership required - - - -
Interest Paid - - Membership required Membership required - Membership required - - - -
Other - (5.7) Membership required Membership required - Membership required - - - -
Taxes Paid (1,460.79) (2,230.44) Membership required Membership required - Membership required - - - -
Net Cash Flow 881.23 3,196.06 Membership required Membership required - Membership required - - - -
INVESTMENT ACTIVITIES
Capital Expend. Excl. Investments (1.42) (1.72) Membership required Membership required - Membership required - - - -
Payments for Investment - - Membership required Membership required - Membership required - - - -
Payments for Subsidiaries - - Membership required Membership required - Membership required - - - -
Proceeds from PP&E - - Membership required Membership required - Membership required - - - -
Proceeds from Subsidiaries - - Membership required Membership required - Membership required - - - -
Proceeds from Investments 928.96 749.01 Membership required Membership required - Membership required - - - -
Other Investments 25,681.07 69,300.53 Membership required Membership required - Membership required - - - -
Net Cash used in Investing Activity 26,608.61 70,047.82 Membership required Membership required - Membership required - - - -
Operating CF less Investment CF 27,489.84 73,243.88 Membership required Membership required - Membership required - - - -
FINANCING ACTIVITIES
Proceeds from Issues - - Membership required Membership required - Membership required - - - -
Proceeds from Borrowings - - Membership required Membership required - Membership required - - - -
Repayment of Borrowings - - Membership required Membership required - Membership required - - - -
Other Financing Activities - (65.95) Membership required Membership required - Membership required - - - -
Loans Granted - - Membership required Membership required - Membership required - - - -
Loans Repaid - - Membership required Membership required - Membership required - - - -
Dividends Paid (48,974.78) (34,282.35) Membership required Membership required - Membership required - - - -
Net Financing Cash Flow (48,974.78) (34,348.29) Membership required Membership required - Membership required - - - -
Net Change in Cash and Cash Equiv. (21,484.94) 38,895.59 Membership required Membership required - Membership required - - - -
Cash and Cash Equiv. Period Open 60,622.31 29,285.07 Membership required Membership required - Membership required - - - -
Exchange Rate Adjustments 21.11 (2,558.34) Membership required Membership required - Membership required - - - -
Other Cash Adjustments - - Membership required Membership required - Membership required - - - -
Cash and Cash Equiv. Period Close 39,158.49 65,622.31 Membership required Membership required - Membership required - - - -
Membership required
Member Content
Source:
Morningstar Logo