Highlights

[JAG] QoQ Quarter Result on 2013-06-30 [#2]

Stock [JAG]: JAG BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -22.22%    YoY -     14.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 35,977 35,502 114 163 171 298 187 3,243.34%
  QoQ % 1.34% 31,042.11% -30.06% -4.68% -42.62% 59.36% -
  Horiz. % 19,239.04% 18,985.03% 60.96% 87.17% 91.44% 159.36% 100.00%
PBT 1,875 2,338 -121 -143 -117 29 -72 -
  QoQ % -19.80% 2,032.23% 15.38% -22.22% -503.45% 140.28% -
  Horiz. % -2,604.17% -3,247.22% 168.06% 198.61% 162.50% -40.28% 100.00%
Tax -500 -614 0 0 0 0 10 -
  QoQ % 18.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -5,000.00% -6,140.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NP 1,375 1,724 -121 -143 -117 29 -62 -
  QoQ % -20.24% 1,524.79% 15.38% -22.22% -503.45% 146.77% -
  Horiz. % -2,217.74% -2,780.65% 195.16% 230.65% 188.71% -46.77% 100.00%
NP to SH 1,375 1,724 -121 -143 -117 29 -62 -
  QoQ % -20.24% 1,524.79% 15.38% -22.22% -503.45% 146.77% -
  Horiz. % -2,217.74% -2,780.65% 195.16% 230.65% 188.71% -46.77% 100.00%
Tax Rate 26.67 % 26.26 % - % - % - % - % - % -
  QoQ % 1.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.56% 100.00% - - - - -
Total Cost 34,602 33,778 235 306 288 269 249 2,590.96%
  QoQ % 2.44% 14,273.62% -23.20% 6.25% 7.06% 8.03% -
  Horiz. % 13,896.38% 13,565.46% 94.38% 122.89% 115.66% 108.03% 100.00%
Net Worth 99,589 7,207,277 3,145 321,750 329,939 317,550 3,363 859.06%
  QoQ % -98.62% 228,993.45% -99.02% -2.48% 3.90% 9,341.06% -
  Horiz. % 2,960.88% 214,279.09% 93.53% 9,565.93% 9,809.42% 9,441.06% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 99,589 7,207,277 3,145 321,750 329,939 317,550 3,363 859.06%
  QoQ % -98.62% 228,993.45% -99.02% -2.48% 3.90% 9,341.06% -
  Horiz. % 2,960.88% 214,279.09% 93.53% 9,565.93% 9,809.42% 9,441.06% 100.00%
NOSH 654,761 478,888 80,666 79,444 77,999 72,500 77,500 315.35%
  QoQ % 36.73% 493.66% 1.54% 1.85% 7.59% -6.45% -
  Horiz. % 844.85% 617.92% 104.09% 102.51% 100.65% 93.55% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.82 % 4.86 % -106.14 % -87.73 % -68.42 % 9.73 % -33.16 % -
  QoQ % -21.40% 104.58% -20.98% -28.22% -803.19% 129.34% -
  Horiz. % -11.52% -14.66% 320.08% 264.57% 206.33% -29.34% 100.00%
ROE 1.38 % 0.02 % -3.85 % -0.04 % -0.04 % 0.01 % -1.84 % -
  QoQ % 6,800.00% 100.52% -9,525.00% 0.00% -500.00% 100.54% -
  Horiz. % -75.00% -1.09% 209.24% 2.17% 2.17% -0.54% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.49 7.41 0.14 0.21 0.22 0.41 0.24 707.36%
  QoQ % -25.91% 5,192.86% -33.33% -4.55% -46.34% 70.83% -
  Horiz. % 2,287.50% 3,087.50% 58.33% 87.50% 91.67% 170.83% 100.00%
EPS 0.21 0.36 -0.15 -0.18 -0.15 0.04 -0.08 -
  QoQ % -41.67% 340.00% 16.67% -20.00% -475.00% 150.00% -
  Horiz. % -262.50% -450.00% 187.50% 225.00% 187.50% -50.00% 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 0.1521 15.0500 0.0390 4.0500 4.2300 4.3800 0.0434 130.90%
  QoQ % -98.99% 38,489.74% -99.04% -4.26% -3.42% 9,992.17% -
  Horiz. % 350.46% 34,677.42% 89.86% 9,331.80% 9,746.54% 10,092.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.37 2.34 0.01 0.01 0.01 0.02 0.01 3,742.49%
  QoQ % 1.28% 23,300.00% 0.00% 0.00% -50.00% 100.00% -
  Horiz. % 23,700.00% 23,400.00% 100.00% 100.00% 100.00% 200.00% 100.00%
EPS 0.09 0.11 -0.01 -0.01 -0.01 0.00 0.00 -
  QoQ % -18.18% 1,200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -900.00% -1,100.00% 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 0.0657 4.7550 0.0021 0.2123 0.2177 0.2095 0.0022 864.56%
  QoQ % -98.62% 226,328.59% -99.01% -2.48% 3.91% 9,422.73% -
  Horiz. % 2,986.36% 216,136.38% 95.45% 9,650.00% 9,895.46% 9,522.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.3000 0.5650 0.2100 0.2100 0.2300 0.2200 0.1700 -
P/RPS 5.46 7.62 0.00 0.00 0.00 0.00 70.45 -81.85%
  QoQ % -28.35% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7.75% 10.82% 0.00% 0.00% 0.00% 0.00% 100.00%
P/EPS 142.86 156.94 0.00 0.00 0.00 0.00 -212.50 -
  QoQ % -8.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -67.23% -73.85% -0.00% -0.00% -0.00% -0.00% 100.00%
EY 0.70 0.64 0.00 0.00 0.00 0.00 -0.47 -
  QoQ % 9.38% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -148.94% -136.17% -0.00% -0.00% -0.00% -0.00% 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 1.97 0.04 0.00 0.05 0.06 0.00 3.92 -36.82%
  QoQ % 4,825.00% 0.00% 0.00% -16.67% 0.00% 0.00% -
  Horiz. % 50.26% 1.02% 0.00% 1.28% 1.53% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 21/11/13 20/08/13 21/05/13 27/02/13 28/11/12 -
Price 0.3150 0.5000 0.3100 0.2200 0.2300 0.2400 0.2200 -
P/RPS 5.73 6.74 0.00 0.00 0.00 0.00 91.18 -84.22%
  QoQ % -14.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6.28% 7.39% 0.00% 0.00% 0.00% 0.00% 100.00%
P/EPS 150.00 138.89 0.00 0.00 0.00 0.00 -275.00 -
  QoQ % 8.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -54.55% -50.51% -0.00% -0.00% -0.00% -0.00% 100.00%
EY 0.67 0.72 0.00 0.00 0.00 0.00 -0.36 -
  QoQ % -6.94% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -186.11% -200.00% -0.00% -0.00% -0.00% -0.00% 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 2.07 0.03 0.00 0.06 0.06 0.00 5.07 -44.99%
  QoQ % 6,800.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.83% 0.59% 0.00% 1.18% 1.18% 0.00% 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.
 


 

261  268  490  1241 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.33+0.03 
 TDM 0.29+0.015 
 HSI-H8F 0.22-0.03 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 SANICHI 0.075+0.015 
 MATANG 0.09+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers