Highlights

[JAG] QoQ Quarter Result on 2009-09-30 [#3]

Stock [JAG]: JAG BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -123.28%    YoY -     -87.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 357 497 84 155 240 824 72 191.63%
  QoQ % -28.17% 491.67% -45.81% -35.42% -70.87% 1,044.44% -
  Horiz. % 495.83% 690.28% 116.67% 215.28% 333.33% 1,144.44% 100.00%
PBT 24 219 -316 -259 -116 470 -631 -
  QoQ % -89.04% 169.30% -22.01% -123.28% -124.68% 174.48% -
  Horiz. % -3.80% -34.71% 50.08% 41.05% 18.38% -74.48% 100.00%
Tax 0 0 0 0 0 0 -1 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP 24 219 -316 -259 -116 470 -632 -
  QoQ % -89.04% 169.30% -22.01% -123.28% -124.68% 174.37% -
  Horiz. % -3.80% -34.65% 50.00% 40.98% 18.35% -74.37% 100.00%
NP to SH 24 219 -316 -259 -116 470 -632 -
  QoQ % -89.04% 169.30% -22.01% -123.28% -124.68% 174.37% -
  Horiz. % -3.80% -34.65% 50.00% 40.98% 18.35% -74.37% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 333 278 400 414 356 354 704 -39.37%
  QoQ % 19.78% -30.50% -3.38% 16.29% 0.56% -49.72% -
  Horiz. % 47.30% 39.49% 56.82% 58.81% 50.57% 50.28% 100.00%
Net Worth 2,220 2,455 2,172 2,523 2,706 2,912 2,447 -6.30%
  QoQ % -9.59% 13.02% -13.91% -6.76% -7.07% 19.02% -
  Horiz. % 90.72% 100.34% 88.78% 103.12% 110.61% 119.02% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,220 2,455 2,172 2,523 2,706 2,912 2,447 -6.30%
  QoQ % -9.59% 13.02% -13.91% -6.76% -7.07% 19.02% -
  Horiz. % 90.72% 100.34% 88.78% 103.12% 110.61% 119.02% 100.00%
NOSH 60,000 66,363 65,833 66,410 64,444 66,197 66,138 -6.30%
  QoQ % -9.59% 0.81% -0.87% 3.05% -2.65% 0.09% -
  Horiz. % 90.72% 100.34% 99.54% 100.41% 97.44% 100.09% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.72 % 44.06 % -376.19 % -167.10 % -48.33 % 57.04 % -877.78 % -
  QoQ % -84.75% 111.71% -125.13% -245.75% -184.73% 106.50% -
  Horiz. % -0.77% -5.02% 42.86% 19.04% 5.51% -6.50% 100.00%
ROE 1.08 % 8.92 % -14.55 % -10.26 % -4.29 % 16.14 % -25.83 % -
  QoQ % -87.89% 161.31% -41.81% -139.16% -126.58% 162.49% -
  Horiz. % -4.18% -34.53% 56.33% 39.72% 16.61% -62.49% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.59 0.75 0.13 0.23 0.37 1.24 0.11 207.36%
  QoQ % -21.33% 476.92% -43.48% -37.84% -70.16% 1,027.27% -
  Horiz. % 536.36% 681.82% 118.18% 209.09% 336.36% 1,127.27% 100.00%
EPS 0.04 0.33 -0.48 -0.39 -0.18 0.71 -0.96 -
  QoQ % -87.88% 168.75% -23.08% -116.67% -125.35% 173.96% -
  Horiz. % -4.17% -34.38% 50.00% 40.62% 18.75% -73.96% 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 0.0370 0.0370 0.0330 0.0380 0.0420 0.0440 0.0370 -
  QoQ % 0.00% 12.12% -13.16% -9.52% -4.55% 18.92% -
  Horiz. % 100.00% 100.00% 89.19% 102.70% 113.51% 118.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,818,606
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.02 0.03 0.00 0.01 0.01 0.05 0.00 -
  QoQ % -33.33% 0.00% 0.00% 0.00% -80.00% 0.00% -
  Horiz. % 40.00% 60.00% 0.00% 20.00% 20.00% 100.00% -
EPS 0.00 0.01 -0.02 -0.01 -0.01 0.03 -0.03 -
  QoQ % 0.00% 150.00% -100.00% 0.00% -133.33% 200.00% -
  Horiz. % -0.00% -33.33% 66.67% 33.33% 33.33% -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 0.0012 0.0014 0.0012 0.0014 0.0015 0.0016 0.0013 -5.21%
  QoQ % -14.29% 16.67% -14.29% -6.67% -6.25% 23.08% -
  Horiz. % 92.31% 107.69% 92.31% 107.69% 115.38% 123.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.1500 0.0900 0.0800 0.0600 0.0900 0.0500 0.0600 -
P/RPS 25.21 12.02 62.70 25.71 24.17 4.02 55.12 -40.72%
  QoQ % 109.73% -80.83% 143.87% 6.37% 501.24% -92.71% -
  Horiz. % 45.74% 21.81% 113.75% 46.64% 43.85% 7.29% 100.00%
P/EPS 375.00 27.27 -16.67 -15.38 -50.00 7.04 -6.28 -
  QoQ % 1,275.14% 263.59% -8.39% 69.24% -810.23% 212.10% -
  Horiz. % -5,971.34% -434.24% 265.45% 244.90% 796.18% -112.10% 100.00%
EY 0.27 3.67 -6.00 -6.50 -2.00 14.20 -15.93 -
  QoQ % -92.64% 161.17% 7.69% -225.00% -114.08% 189.14% -
  Horiz. % -1.69% -23.04% 37.66% 40.80% 12.55% -89.14% 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 4.05 2.43 2.42 1.58 2.14 1.14 1.62 84.51%
  QoQ % 66.67% 0.41% 53.16% -26.17% 87.72% -29.63% -
  Horiz. % 250.00% 150.00% 149.38% 97.53% 132.10% 70.37% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/04/10 24/02/10 25/11/09 26/08/09 29/04/09 26/02/09 -
Price 0.0900 0.0900 0.0800 0.0700 0.0700 0.0500 0.0600 -
P/RPS 15.13 12.02 62.70 29.99 18.80 4.02 55.12 -57.86%
  QoQ % 25.87% -80.83% 109.07% 59.52% 367.66% -92.71% -
  Horiz. % 27.45% 21.81% 113.75% 54.41% 34.11% 7.29% 100.00%
P/EPS 225.00 27.27 -16.67 -17.95 -38.89 7.04 -6.28 -
  QoQ % 725.08% 263.59% 7.13% 53.84% -652.41% 212.10% -
  Horiz. % -3,582.80% -434.24% 265.45% 285.83% 619.27% -112.10% 100.00%
EY 0.44 3.67 -6.00 -5.57 -2.57 14.20 -15.93 -
  QoQ % -88.01% 161.17% -7.72% -116.73% -118.10% 189.14% -
  Horiz. % -2.76% -23.04% 37.66% 34.97% 16.13% -89.14% 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 2.43 2.43 2.42 1.84 1.67 1.14 1.62 31.13%
  QoQ % 0.00% 0.41% 31.52% 10.18% 46.49% -29.63% -
  Horiz. % 150.00% 150.00% 149.38% 113.58% 103.09% 70.37% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers