Jpak Group, Inc.

CIK:0001321559|SEC Filings
v2.4.0.6
EARNINGS PER SHARE
9 Months Ended
Mar. 31, 2012
Notes to Financial Statements  
EARNINGS PER SHARE

 

The Company presents earnings per share (“EPS”) on a basic and diluted basis. Basic earnings per share have been computed by dividing income available to common shareholders by the weighted average number of common shares outstanding. Diluted earnings per share have been computed by dividing income available to common shareholders by the weighted average number of shares outstanding including the dilutive effect of equity securities. All share and per share data have been adjusted retroactively to reflect the recapitalization of the Company pursuant to the Securities Exchange Agreement with Rx Staffing.

 

The Company uses two-class method to calculate the basic earnings per share. Under the two class method, net income is allocated between ordinary shares and other participating securities based on their respective participating rights. The Company’s Series A, Series B and Series C preferred shares are participating securities. In the event that any dividends are paid on our common stock, the holders of Series A, Series B and Series C preferred stock shall share with the holders of common stock on an as converted basis in such dividends. The 5,608,564 shares of Series A Preferred Stock are convertible into an aggregate of 11,217,128 shares of common stock. The 5,000,000 shares of Series B Preferred Stock are convertible into an aggregate of 8,333,333 shares of common stock. The 12,000,000 shares of Series C Preferred Stock are convertible into an aggregate of 12,000,000 shares of common stock.

 

Basic EPS for the three months ended March 31, 2012 was computed as follows:

 

Net income attributable to Jpak Group, Inc.  $594,377 
Less dividends paid to:     
 Common shareholders   —   
 Series A convertible preferred shareholders   —   
 Series B convertible preferred shareholders   —   
 Series C convertible preferred shareholders   —   
Undistributed income  $594,377 

 

Basic earnings per share amounts:   
         Series A    Series B    Series C 
    Common    convertible    convertible    convertible 
    Stock    preferred stock    preferred stock    preferred stock 
                     
Distributed earnings  $0.00   $0.00   $0.00   $0.00 
Undistributed earnings   0.01    0.02    0.01    0.01 
 Totals  $0.01   $0.02   $0.01   $0.01 
                     

 

Diluted EPS for the three months ended March 31, 2012 was computed as follows using the If-Converted Method:

 

    Distributed &           
    Undistributed           
    earnings to           
    Common    Common    Earnings 
    Stock    Shares    Per Share 
                
As reported - Basic  $318,271    36,368,334   $0.01 
Warrants   —      —      —   
    318,271    36,368,334   $0.01 
Series A preferred stock conversion   98,164    11,217,128    —   
Series B preferred stock conversion   72,927    8,333,333    —   
Series C preferred stock conversion   105,015    12,000,000    —   
Diluted earnings for common stock  $594,377    67,918,795   $0.01 

 

Basic EPS for the three months ended March 31, 2011 was computed as follows:

 

Net income attributable to Jpak Group, Inc.  $585,275 
Less dividends paid to:     
 Common shareholders   —   
 Series A convertible preferred shareholders   —   
 Series B convertible preferred shareholders   —   
 Series C convertible preferred shareholders   —   
Undistributed income  $585,275 

 

Basic earnings per share amounts:   
         Series A    Series B    Series C 
    Common    convertible    convertible    convertible 
    Stock    preferred stock    preferred stock    preferred stock 
                     
Distributed earnings  $0.00   $0.00   $0.00   $0.00 
Undistributed earnings   0.01    0.02    0.01    0.01 
 Totals  $0.01   $0.02   $0.01   $0.01 
                     

 

Diluted EPS for the three months ended March 31, 2011 was computed as follows using the If-Converted Method:

 

    Distributed &           
    Undistributed           
    earnings to           
    Common    Common    Earnings 
    Stock    Shares    Per Share 
                
As reported - Basic  $313,396    36,368,334   $0.01 
Warrants   —      —      —   
    313,396    36,368,334   $0.01 
Series A preferred stock conversion   96,661    11,217,128    —   
Series B preferred stock conversion   71,811    8,333,333    —   
Series C preferred stock conversion   103,407    12,000,000    —   
Diluted earnings for common stock  $585,275    67,918,795   $0.01 

 

Basic EPS for the nine months ended March 31, 2012 was computed as follows:

 

Net income attributable to Jpak Group, Inc.  $1,413,229 
Less dividends paid to:     
 Common shareholders   —   
 Series A convertible preferred shareholders   —   
 Series B convertible preferred shareholders   —   
Undistributed earnings  $1,413,229 

 

         Series A    Series B    Series C 
    Common    convertible    convertible    Convertible 
    Stock    preferred stock    preferred stock    preferred stock 
                     
Distributed earnings  $0.00   $0.00   $0.00   $0.00 
Undistributed earnings   0.01    0.03    0.03    0.02 
 Totals  $0.01   $0.03   $0.03   $0.02 

 

Diluted EPS for the nine months ended March 31, 2012 was computed as follows using the If-Converted Method:

 

    Distributed &           
    Undistributed           
    earnings to           
    Common    Common    Earnings 
    Stock    Shares    Per Share 
                
As reported - Basic  $756,739    36,368,334   $0.02 
Options   —      —      —   
    756,739    36,368,334   $0.02 
Series A preferred stock conversion   233,402    11,217,128    —   
Series B preferred stock conversion   173,397    8,333,333    —   
Series C preferred stock conversion   249,691    12,000,000    —   
Diluted earnings for common stock  $1,413,229    67,918,795   $0.02 

 

Basic EPS for the nine months ended March 31, 2011 was computed as follows:

 

Net income attributable to Jpak Group, Inc.  $882,345 
Less dividends paid to:     
 Common shareholders   —   
 Series A convertible preferred shareholders   —   
 Series B convertible preferred shareholders   —   
Undistributed earnings  $882,345 

 

Basic earnings per share amounts:            
      Series A  Series B  Series C
   Common  convertible  convertible  convertible
   Stock  preferred stock  preferred stock  preferred stock
                     
Distributed earnings  $0.00   $0.00   $0.00   $0.00 
Undistributed earnings   0.02    0.03    0.02    0.01 
 Totals  $0.02   $0.03   $0.02   $0.01 

 

Diluted EPS for the nine months ended March 31, 2011 was computed as follows using the If-Converted Method:

 

    Distributed &           
    Undistributed           
    earnings to           
    Common    Common    Earnings 
    Stock    Shares    Per Share 
                
As reported - Basic  $472,467    36,368,334   $0.01 
Options   —      368,656    —   
    472,467    36,736,990   $0.01 
Series A preferred stock conversion   145,724    11,217,128    —   
Series B preferred stock conversion   108,260    8,333,333    —   
Series C preferred stock conversion   155,894    12,000,000    —   
Diluted earnings for common stock  $882,345    68,287,451   $0.01