Highlights

[JAG] QoQ Quarter Result on 2014-06-30 [#2]

Stock [JAG]: JAG BHD
Announcement Date 13-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     60.44%    YoY -     1,642.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 20,540 27,630 31,042 35,740 35,977 35,502 114 3,100.16%
  QoQ % -25.66% -10.99% -13.14% -0.66% 1.34% 31,042.11% -
  Horiz. % 18,017.54% 24,236.84% 27,229.82% 31,350.88% 31,558.77% 31,142.11% 100.00%
PBT 261 960 1,915 2,006 1,875 2,338 -121 -
  QoQ % -72.81% -49.87% -4.54% 6.99% -19.80% 2,032.23% -
  Horiz. % -215.70% -793.39% -1,582.64% -1,657.85% -1,549.59% -1,932.23% 100.00%
Tax -51 68 -200 200 -500 -614 0 -
  QoQ % -175.00% 134.00% -200.00% 140.00% 18.57% 0.00% -
  Horiz. % 8.31% -11.07% 32.57% -32.57% 81.43% 100.00% -
NP 210 1,028 1,715 2,206 1,375 1,724 -121 -
  QoQ % -79.57% -40.06% -22.26% 60.44% -20.24% 1,524.79% -
  Horiz. % -173.55% -849.59% -1,417.36% -1,823.14% -1,136.36% -1,424.79% 100.00%
NP to SH 210 1,028 1,715 2,206 1,375 1,724 -121 -
  QoQ % -79.57% -40.06% -22.26% 60.44% -20.24% 1,524.79% -
  Horiz. % -173.55% -849.59% -1,417.36% -1,823.14% -1,136.36% -1,424.79% 100.00%
Tax Rate 19.54 % -7.08 % 10.44 % -9.97 % 26.67 % 26.26 % - % -
  QoQ % 375.99% -167.82% 204.71% -137.38% 1.56% 0.00% -
  Horiz. % 74.41% -26.96% 39.76% -37.97% 101.56% 100.00% -
Total Cost 20,330 26,602 29,327 33,534 34,602 33,778 235 1,861.37%
  QoQ % -23.58% -9.29% -12.55% -3.09% 2.44% 14,273.62% -
  Horiz. % 8,651.06% 11,320.00% 12,479.57% 14,269.79% 14,724.26% 14,373.62% 100.00%
Net Worth 116,445 114,125 91,323 100,892 99,589 7,207,277 3,145 1,013.09%
  QoQ % 2.03% 24.97% -9.48% 1.31% -98.62% 228,993.45% -
  Horiz. % 3,701.37% 3,627.62% 2,902.85% 3,207.00% 3,165.59% 229,093.45% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 2,143 1,622 - - - -
  QoQ % 0.00% 0.00% 32.16% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 132.16% 100.00% - - -
Div Payout % - % - % 125.00 % 73.53 % - % - % - % -
  QoQ % 0.00% 0.00% 70.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 170.00% 100.00% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 116,445 114,125 91,323 100,892 99,589 7,207,277 3,145 1,013.09%
  QoQ % 2.03% 24.97% -9.48% 1.31% -98.62% 228,993.45% -
  Horiz. % 3,701.37% 3,627.62% 2,902.85% 3,207.00% 3,165.59% 229,093.45% 100.00%
NOSH 1,050,000 1,037,500 857,499 648,823 654,761 478,888 80,666 454.21%
  QoQ % 1.20% 20.99% 32.16% -0.91% 36.73% 493.66% -
  Horiz. % 1,301.65% 1,286.16% 1,063.02% 804.33% 811.69% 593.66% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.02 % 3.72 % 5.52 % 6.17 % 3.82 % 4.86 % -106.14 % -
  QoQ % -72.58% -32.61% -10.53% 61.52% -21.40% 104.58% -
  Horiz. % -0.96% -3.50% -5.20% -5.81% -3.60% -4.58% 100.00%
ROE 0.18 % 0.90 % 1.88 % 2.19 % 1.38 % 0.02 % -3.85 % -
  QoQ % -80.00% -52.13% -14.16% 58.70% 6,800.00% 100.52% -
  Horiz. % -4.68% -23.38% -48.83% -56.88% -35.84% -0.52% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.96 2.66 3.62 5.51 5.49 7.41 0.14 481.81%
  QoQ % -26.32% -26.52% -34.30% 0.36% -25.91% 5,192.86% -
  Horiz. % 1,400.00% 1,900.00% 2,585.71% 3,935.71% 3,921.43% 5,292.86% 100.00%
EPS 0.02 0.09 0.20 0.34 0.21 0.36 -0.15 -
  QoQ % -77.78% -55.00% -41.18% 61.90% -41.67% 340.00% -
  Horiz. % -13.33% -60.00% -133.33% -226.67% -140.00% -240.00% 100.00%
DPS 0.00 0.00 0.25 0.25 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 0.1109 0.1100 0.1065 0.1555 0.1521 15.0500 0.0390 100.84%
  QoQ % 0.82% 3.29% -31.51% 2.24% -98.99% 38,489.74% -
  Horiz. % 284.36% 282.05% 273.08% 398.72% 390.00% 38,589.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.36 1.82 2.05 2.36 2.37 2.34 0.01 2,552.52%
  QoQ % -25.27% -11.22% -13.14% -0.42% 1.28% 23,300.00% -
  Horiz. % 13,600.00% 18,200.00% 20,500.00% 23,600.00% 23,700.00% 23,400.00% 100.00%
EPS 0.01 0.07 0.11 0.15 0.09 0.11 -0.01 -
  QoQ % -85.71% -36.36% -26.67% 66.67% -18.18% 1,200.00% -
  Horiz. % -100.00% -700.00% -1,100.00% -1,500.00% -900.00% -1,100.00% 100.00%
DPS 0.00 0.00 0.14 0.11 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 27.27% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 127.27% 100.00% - - -
NAPS 0.0768 0.0753 0.0603 0.0666 0.0657 4.7550 0.0021 1,004.20%
  QoQ % 1.99% 24.88% -9.46% 1.37% -98.62% 226,328.59% -
  Horiz. % 3,657.14% 3,585.71% 2,871.43% 3,171.43% 3,128.57% 226,428.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.1500 0.1550 0.2100 0.3400 0.3000 0.5650 0.2100 -
P/RPS 7.67 5.82 5.80 6.17 5.46 7.62 0.00 -
  QoQ % 31.79% 0.34% -6.00% 13.00% -28.35% 0.00% -
  Horiz. % 100.66% 76.38% 76.12% 80.97% 71.65% 100.00% -
P/EPS 750.00 156.43 105.00 100.00 142.86 156.94 0.00 -
  QoQ % 379.45% 48.98% 5.00% -30.00% -8.97% 0.00% -
  Horiz. % 477.89% 99.68% 66.90% 63.72% 91.03% 100.00% -
EY 0.13 0.64 0.95 1.00 0.70 0.64 0.00 -
  QoQ % -79.69% -32.63% -5.00% 42.86% 9.38% 0.00% -
  Horiz. % 20.31% 100.00% 148.44% 156.25% 109.38% 100.00% -
DY 0.00 0.00 1.19 0.74 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 60.81% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 160.81% 100.00% - - -
P/NAPS 1.35 1.41 1.97 2.19 1.97 0.04 0.00 -
  QoQ % -4.26% -28.43% -10.05% 11.17% 4,825.00% 0.00% -
  Horiz. % 3,375.00% 3,525.00% 4,925.00% 5,475.00% 4,925.00% 100.00% -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 10/02/15 20/11/14 13/08/14 28/05/14 26/02/14 21/11/13 -
Price 0.1450 0.1750 0.2200 0.2150 0.3150 0.5000 0.3100 -
P/RPS 7.41 6.57 6.08 3.90 5.73 6.74 0.00 -
  QoQ % 12.79% 8.06% 55.90% -31.94% -14.99% 0.00% -
  Horiz. % 109.94% 97.48% 90.21% 57.86% 85.01% 100.00% -
P/EPS 725.00 176.62 110.00 63.24 150.00 138.89 0.00 -
  QoQ % 310.49% 60.56% 73.94% -57.84% 8.00% 0.00% -
  Horiz. % 522.00% 127.17% 79.20% 45.53% 108.00% 100.00% -
EY 0.14 0.57 0.91 1.58 0.67 0.72 0.00 -
  QoQ % -75.44% -37.36% -42.41% 135.82% -6.94% 0.00% -
  Horiz. % 19.44% 79.17% 126.39% 219.44% 93.06% 100.00% -
DY 0.00 0.00 1.14 1.16 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -1.72% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 98.28% 100.00% - - -
P/NAPS 1.31 1.59 2.07 1.38 2.07 0.03 0.00 -
  QoQ % -17.61% -23.19% 50.00% -33.33% 6,800.00% 0.00% -
  Horiz. % 4,366.67% 5,300.00% 6,900.00% 4,600.00% 6,900.00% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers