Highlights

[JAG] QoQ Quarter Result on 2017-06-30 [#2]

Stock [JAG]: JAG BHD
Announcement Date 16-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     3.08%    YoY -     821.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 35,738 40,693 38,291 36,691 27,950 23,917 26,845 21.04%
  QoQ % -12.18% 6.27% 4.36% 31.27% 16.86% -10.91% -
  Horiz. % 133.13% 151.59% 142.64% 136.68% 104.12% 89.09% 100.00%
PBT 487 3,597 2,285 2,557 2,452 3,279 1,283 -47.61%
  QoQ % -86.46% 57.42% -10.64% 4.28% -25.22% 155.57% -
  Horiz. % 37.96% 280.36% 178.10% 199.30% 191.11% 255.57% 100.00%
Tax 0 -2,464 12 -42 0 -881 -3 -
  QoQ % 0.00% -20,633.33% 128.57% 0.00% 0.00% -29,266.67% -
  Horiz. % -0.00% 82,133.33% -400.00% 1,400.00% -0.00% 29,366.67% 100.00%
NP 487 1,133 2,297 2,515 2,452 2,398 1,280 -47.52%
  QoQ % -57.02% -50.67% -8.67% 2.57% 2.25% 87.34% -
  Horiz. % 38.05% 88.52% 179.45% 196.48% 191.56% 187.34% 100.00%
NP to SH 458 1,130 2,277 2,507 2,432 2,378 1,259 -49.07%
  QoQ % -59.47% -50.37% -9.17% 3.08% 2.27% 88.88% -
  Horiz. % 36.38% 89.75% 180.86% 199.13% 193.17% 188.88% 100.00%
Tax Rate - % 68.50 % -0.53 % 1.64 % - % 26.87 % 0.23 % -
  QoQ % 0.00% 13,024.53% -132.32% 0.00% 0.00% 11,582.61% -
  Horiz. % 0.00% 29,782.61% -230.43% 713.04% 0.00% 11,682.61% 100.00%
Total Cost 35,251 39,560 35,994 34,176 25,498 21,519 25,565 23.91%
  QoQ % -10.89% 9.91% 5.32% 34.03% 18.49% -15.83% -
  Horiz. % 137.89% 154.74% 140.79% 133.68% 99.74% 84.17% 100.00%
Net Worth 146,918 140,203 144,083 131,796 128,085 125,822 123,496 12.29%
  QoQ % 4.79% -2.69% 9.32% 2.90% 1.80% 1.88% -
  Horiz. % 118.97% 113.53% 116.67% 106.72% 103.72% 101.88% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 1,318 - 1,193 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.48% 0.00% 100.00% - - -
Div Payout % - % 116.72 % - % 47.62 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 245.11% 0.00% 100.00% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 146,918 140,203 144,083 131,796 128,085 125,822 123,496 12.29%
  QoQ % 4.79% -2.69% 9.32% 2.90% 1.80% 1.88% -
  Horiz. % 118.97% 113.53% 116.67% 106.72% 103.72% 101.88% 100.00%
NOSH 1,376,932 1,318,938 1,264,999 1,193,809 1,158,095 1,143,845 1,144,545 13.13%
  QoQ % 4.40% 4.26% 5.96% 3.08% 1.25% -0.06% -
  Horiz. % 120.30% 115.24% 110.52% 104.30% 101.18% 99.94% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.36 % 2.78 % 6.00 % 6.85 % 8.77 % 10.03 % 4.77 % -56.71%
  QoQ % -51.08% -53.67% -12.41% -21.89% -12.56% 110.27% -
  Horiz. % 28.51% 58.28% 125.79% 143.61% 183.86% 210.27% 100.00%
ROE 0.31 % 0.81 % 1.58 % 1.90 % 1.90 % 1.89 % 1.02 % -54.83%
  QoQ % -61.73% -48.73% -16.84% 0.00% 0.53% 85.29% -
  Horiz. % 30.39% 79.41% 154.90% 186.27% 186.27% 185.29% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 2.60 3.09 3.03 3.07 2.41 2.09 2.35 6.98%
  QoQ % -15.86% 1.98% -1.30% 27.39% 15.31% -11.06% -
  Horiz. % 110.64% 131.49% 128.94% 130.64% 102.55% 88.94% 100.00%
EPS 0.03 0.09 0.18 0.21 0.21 0.21 0.11 -57.98%
  QoQ % -66.67% -50.00% -14.29% 0.00% 0.00% 90.91% -
  Horiz. % 27.27% 81.82% 163.64% 190.91% 190.91% 190.91% 100.00%
DPS 0.00 0.10 0.00 0.10 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% - - -
NAPS 0.1067 0.1063 0.1139 0.1104 0.1106 0.1100 0.1079 -0.74%
  QoQ % 0.38% -6.67% 3.17% -0.18% 0.55% 1.95% -
  Horiz. % 98.89% 98.52% 105.56% 102.32% 102.50% 101.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,711,856
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 2.09 2.38 2.24 2.14 1.63 1.40 1.57 21.03%
  QoQ % -12.18% 6.25% 4.67% 31.29% 16.43% -10.83% -
  Horiz. % 133.12% 151.59% 142.68% 136.31% 103.82% 89.17% 100.00%
EPS 0.03 0.07 0.13 0.15 0.14 0.14 0.07 -43.19%
  QoQ % -57.14% -46.15% -13.33% 7.14% 0.00% 100.00% -
  Horiz. % 42.86% 100.00% 185.71% 214.29% 200.00% 200.00% 100.00%
DPS 0.00 0.08 0.00 0.07 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.29% 0.00% 100.00% - - -
NAPS 0.0858 0.0819 0.0842 0.0770 0.0748 0.0735 0.0721 12.31%
  QoQ % 4.76% -2.73% 9.35% 2.94% 1.77% 1.94% -
  Horiz. % 119.00% 113.59% 116.78% 106.80% 103.74% 101.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.0800 0.1000 0.1300 0.1250 0.1100 0.1150 0.1000 -
P/RPS 3.08 3.24 4.29 4.07 4.56 5.50 4.26 -19.46%
  QoQ % -4.94% -24.48% 5.41% -10.75% -17.09% 29.11% -
  Horiz. % 72.30% 76.06% 100.70% 95.54% 107.04% 129.11% 100.00%
P/EPS 240.51 116.72 72.22 59.52 52.38 55.32 90.91 91.40%
  QoQ % 106.06% 61.62% 21.34% 13.63% -5.31% -39.15% -
  Horiz. % 264.56% 128.39% 79.44% 65.47% 57.62% 60.85% 100.00%
EY 0.42 0.86 1.38 1.68 1.91 1.81 1.10 -47.40%
  QoQ % -51.16% -37.68% -17.86% -12.04% 5.52% 64.55% -
  Horiz. % 38.18% 78.18% 125.45% 152.73% 173.64% 164.55% 100.00%
DY 0.00 1.00 0.00 0.80 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 0.00% 100.00% - - -
P/NAPS 0.75 0.94 1.14 1.13 0.99 1.05 0.93 -13.37%
  QoQ % -20.21% -17.54% 0.88% 14.14% -5.71% 12.90% -
  Horiz. % 80.65% 101.08% 122.58% 121.51% 106.45% 112.90% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 01/03/18 27/11/17 16/08/17 16/05/17 23/02/17 22/11/16 -
Price 0.0750 0.0900 0.1200 0.1550 0.1500 0.1400 0.1100 -
P/RPS 2.89 2.92 3.96 5.04 6.22 6.70 4.69 -27.61%
  QoQ % -1.03% -26.26% -21.43% -18.97% -7.16% 42.86% -
  Horiz. % 61.62% 62.26% 84.43% 107.46% 132.62% 142.86% 100.00%
P/EPS 225.48 105.05 66.67 73.81 71.43 67.34 100.00 72.04%
  QoQ % 114.64% 57.57% -9.67% 3.33% 6.07% -32.66% -
  Horiz. % 225.48% 105.05% 66.67% 73.81% 71.43% 67.34% 100.00%
EY 0.44 0.95 1.50 1.35 1.40 1.48 1.00 -42.18%
  QoQ % -53.68% -36.67% 11.11% -3.57% -5.41% 48.00% -
  Horiz. % 44.00% 95.00% 150.00% 135.00% 140.00% 148.00% 100.00%
DY 0.00 1.11 0.00 0.65 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 170.77% 0.00% 100.00% - - -
P/NAPS 0.70 0.85 1.05 1.40 1.36 1.27 1.02 -22.21%
  QoQ % -17.65% -19.05% -25.00% 2.94% 7.09% 24.51% -
  Horiz. % 68.63% 83.33% 102.94% 137.25% 133.33% 124.51% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers