Highlights

[JAG] QoQ Quarter Result on 2012-06-30 [#2]

Stock [JAG]: JAG BHD
Announcement Date 14-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -280.65%    YoY -     -342.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 171 298 187 144 183 257 107 36.65%
  QoQ % -42.62% 59.36% 29.86% -21.31% -28.79% 140.19% -
  Horiz. % 159.81% 278.50% 174.77% 134.58% 171.03% 240.19% 100.00%
PBT -117 29 -72 -168 93 -113 -140 -11.27%
  QoQ % -503.45% 140.28% 57.14% -280.65% 182.30% 19.29% -
  Horiz. % 83.57% -20.71% 51.43% 120.00% -66.43% 80.71% 100.00%
Tax 0 0 10 0 -18 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -55.56% -0.00% 100.00% - -
NP -117 29 -62 -168 75 -113 -140 -11.27%
  QoQ % -503.45% 146.77% 63.10% -324.00% 166.37% 19.29% -
  Horiz. % 83.57% -20.71% 44.29% 120.00% -53.57% 80.71% 100.00%
NP to SH -117 29 -62 -168 93 -113 -140 -11.27%
  QoQ % -503.45% 146.77% 63.10% -280.65% 182.30% 19.29% -
  Horiz. % 83.57% -20.71% 44.29% 120.00% -66.43% 80.71% 100.00%
Tax Rate - % - % - % - % 19.35 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 288 269 249 312 108 370 247 10.77%
  QoQ % 7.06% 8.03% -20.19% 188.89% -70.81% 49.80% -
  Horiz. % 116.60% 108.91% 100.81% 126.32% 43.72% 149.80% 100.00%
Net Worth 329,939 317,550 3,363 2,322 2,439 2,337 2,534 2,460.84%
  QoQ % 3.90% 9,341.06% 44.80% -4.78% 4.35% -7.77% -
  Horiz. % 13,016.74% 12,527.93% 132.70% 91.64% 96.24% 92.23% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 329,939 317,550 3,363 2,322 2,439 2,337 2,534 2,460.84%
  QoQ % 3.90% 9,341.06% 44.80% -4.78% 4.35% -7.77% -
  Horiz. % 13,016.74% 12,527.93% 132.70% 91.64% 96.24% 92.23% 100.00%
NOSH 77,999 72,500 77,500 73,043 71,538 70,625 73,684 3.86%
  QoQ % 7.59% -6.45% 6.10% 2.10% 1.29% -4.15% -
  Horiz. % 105.86% 98.39% 105.18% 99.13% 97.09% 95.85% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -68.42 % 9.73 % -33.16 % -116.67 % 40.98 % -43.97 % -130.84 % -35.07%
  QoQ % -803.19% 129.34% 71.58% -384.70% 193.20% 66.39% -
  Horiz. % 52.29% -7.44% 25.34% 89.17% -31.32% 33.61% 100.00%
ROE -0.04 % 0.01 % -1.84 % -7.23 % 3.81 % -4.83 % -5.52 % -96.24%
  QoQ % -500.00% 100.54% 74.55% -289.76% 178.88% 12.50% -
  Horiz. % 0.72% -0.18% 33.33% 130.98% -69.02% 87.50% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.22 0.41 0.24 0.20 0.26 0.36 0.15 29.06%
  QoQ % -46.34% 70.83% 20.00% -23.08% -27.78% 140.00% -
  Horiz. % 146.67% 273.33% 160.00% 133.33% 173.33% 240.00% 100.00%
EPS -0.15 0.04 -0.08 -0.23 0.13 -0.16 -0.19 -14.57%
  QoQ % -475.00% 150.00% 65.22% -276.92% 181.25% 15.79% -
  Horiz. % 78.95% -21.05% 42.11% 121.05% -68.42% 84.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.2300 4.3800 0.0434 0.0318 0.0341 0.0331 0.0344 2,365.57%
  QoQ % -3.42% 9,992.17% 36.48% -6.74% 3.02% -3.78% -
  Horiz. % 12,296.51% 12,732.56% 126.16% 92.44% 99.13% 96.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.01 0.02 0.01 0.01 0.01 0.02 0.01 -
  QoQ % -50.00% 100.00% 0.00% 0.00% -50.00% 100.00% -
  Horiz. % 100.00% 200.00% 100.00% 100.00% 100.00% 200.00% 100.00%
EPS -0.01 0.00 0.00 -0.01 0.01 -0.01 -0.01 -
  QoQ % 0.00% 0.00% 0.00% -200.00% 200.00% 0.00% -
  Horiz. % 100.00% -0.00% -0.00% 100.00% -100.00% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2177 0.2095 0.0022 0.0015 0.0016 0.0015 0.0017 2,433.13%
  QoQ % 3.91% 9,422.73% 46.67% -6.25% 6.67% -11.76% -
  Horiz. % 12,805.88% 12,323.53% 129.41% 88.24% 94.12% 88.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.2300 0.2200 0.1700 0.1800 0.2300 0.2000 0.2100 -
P/RPS 0.00 0.00 70.45 91.30 89.91 54.96 144.61 -
  QoQ % 0.00% 0.00% -22.84% 1.55% 63.59% -61.99% -
  Horiz. % 0.00% 0.00% 48.72% 63.14% 62.17% 38.01% 100.00%
P/EPS 0.00 0.00 -212.50 -78.26 176.92 -125.00 -110.53 -
  QoQ % 0.00% 0.00% -171.53% -144.23% 241.54% -13.09% -
  Horiz. % -0.00% -0.00% 192.26% 70.80% -160.07% 113.09% 100.00%
EY 0.00 0.00 -0.47 -1.28 0.57 -0.80 -0.90 -
  QoQ % 0.00% 0.00% 63.28% -324.56% 171.25% 11.11% -
  Horiz. % -0.00% -0.00% 52.22% 142.22% -63.33% 88.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.06 0.00 3.92 5.66 6.74 6.04 6.10 -95.40%
  QoQ % 0.00% 0.00% -30.74% -16.02% 11.59% -0.98% -
  Horiz. % 0.98% 0.00% 64.26% 92.79% 110.49% 99.02% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 27/02/13 28/11/12 14/08/12 29/05/12 24/02/12 21/11/11 -
Price 0.2300 0.2400 0.2200 0.1700 0.1800 0.2500 0.2400 -
P/RPS 0.00 0.00 91.18 86.23 70.37 68.70 165.27 -
  QoQ % 0.00% 0.00% 5.74% 22.54% 2.43% -58.43% -
  Horiz. % 0.00% 0.00% 55.17% 52.18% 42.58% 41.57% 100.00%
P/EPS 0.00 0.00 -275.00 -73.91 138.46 -156.25 -126.32 -
  QoQ % 0.00% 0.00% -272.07% -153.38% 188.61% -23.69% -
  Horiz. % -0.00% -0.00% 217.70% 58.51% -109.61% 123.69% 100.00%
EY 0.00 0.00 -0.36 -1.35 0.72 -0.64 -0.79 -
  QoQ % 0.00% 0.00% 73.33% -287.50% 212.50% 18.99% -
  Horiz. % -0.00% -0.00% 45.57% 170.89% -91.14% 81.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.06 0.00 5.07 5.35 5.28 7.55 6.98 -95.79%
  QoQ % 0.00% 0.00% -5.23% 1.33% -30.07% 8.17% -
  Horiz. % 0.86% 0.00% 72.64% 76.65% 75.64% 108.17% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers