| 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 Companys 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 | |
|