Highlights

[JAG] QoQ Quarter Result on 2013-12-31 [#4]

Stock [JAG]: JAG BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     1,524.79%    YoY -     5,844.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 31,042 35,740 35,977 35,502 114 163 171 3,095.91%
  QoQ % -13.14% -0.66% 1.34% 31,042.11% -30.06% -4.68% -
  Horiz. % 18,153.22% 20,900.58% 21,039.18% 20,761.40% 66.67% 95.32% 100.00%
PBT 1,915 2,006 1,875 2,338 -121 -143 -117 -
  QoQ % -4.54% 6.99% -19.80% 2,032.23% 15.38% -22.22% -
  Horiz. % -1,636.75% -1,714.53% -1,602.56% -1,998.29% 103.42% 122.22% 100.00%
Tax -200 200 -500 -614 0 0 0 -
  QoQ % -200.00% 140.00% 18.57% 0.00% 0.00% 0.00% -
  Horiz. % 32.57% -32.57% 81.43% 100.00% - - -
NP 1,715 2,206 1,375 1,724 -121 -143 -117 -
  QoQ % -22.26% 60.44% -20.24% 1,524.79% 15.38% -22.22% -
  Horiz. % -1,465.81% -1,885.47% -1,175.21% -1,473.50% 103.42% 122.22% 100.00%
NP to SH 1,715 2,206 1,375 1,724 -121 -143 -117 -
  QoQ % -22.26% 60.44% -20.24% 1,524.79% 15.38% -22.22% -
  Horiz. % -1,465.81% -1,885.47% -1,175.21% -1,473.50% 103.42% 122.22% 100.00%
Tax Rate 10.44 % -9.97 % 26.67 % 26.26 % - % - % - % -
  QoQ % 204.71% -137.38% 1.56% 0.00% 0.00% 0.00% -
  Horiz. % 39.76% -37.97% 101.56% 100.00% - - -
Total Cost 29,327 33,534 34,602 33,778 235 306 288 2,074.51%
  QoQ % -12.55% -3.09% 2.44% 14,273.62% -23.20% 6.25% -
  Horiz. % 10,182.99% 11,643.75% 12,014.58% 11,728.47% 81.60% 106.25% 100.00%
Net Worth 91,323 100,892 99,589 7,207,277 3,145 321,750 329,939 -57.50%
  QoQ % -9.48% 1.31% -98.62% 228,993.45% -99.02% -2.48% -
  Horiz. % 27.68% 30.58% 30.18% 2,184.42% 0.95% 97.52% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,143 1,622 - - - - - -
  QoQ % 32.16% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.16% 100.00% - - - - -
Div Payout % 125.00 % 73.53 % - % - % - % - % - % -
  QoQ % 70.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 170.00% 100.00% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 91,323 100,892 99,589 7,207,277 3,145 321,750 329,939 -57.50%
  QoQ % -9.48% 1.31% -98.62% 228,993.45% -99.02% -2.48% -
  Horiz. % 27.68% 30.58% 30.18% 2,184.42% 0.95% 97.52% 100.00%
NOSH 857,499 648,823 654,761 478,888 80,666 79,444 77,999 393.70%
  QoQ % 32.16% -0.91% 36.73% 493.66% 1.54% 1.85% -
  Horiz. % 1,099.36% 831.83% 839.44% 613.96% 103.42% 101.85% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.52 % 6.17 % 3.82 % 4.86 % -106.14 % -87.73 % -68.42 % -
  QoQ % -10.53% 61.52% -21.40% 104.58% -20.98% -28.22% -
  Horiz. % -8.07% -9.02% -5.58% -7.10% 155.13% 128.22% 100.00%
ROE 1.88 % 2.19 % 1.38 % 0.02 % -3.85 % -0.04 % -0.04 % -
  QoQ % -14.16% 58.70% 6,800.00% 100.52% -9,525.00% 0.00% -
  Horiz. % -4,700.00% -5,475.00% -3,450.00% -50.00% 9,625.00% 100.00% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.62 5.51 5.49 7.41 0.14 0.21 0.22 545.83%
  QoQ % -34.30% 0.36% -25.91% 5,192.86% -33.33% -4.55% -
  Horiz. % 1,645.45% 2,504.55% 2,495.45% 3,368.18% 63.64% 95.45% 100.00%
EPS 0.20 0.34 0.21 0.36 -0.15 -0.18 -0.15 -
  QoQ % -41.18% 61.90% -41.67% 340.00% 16.67% -20.00% -
  Horiz. % -133.33% -226.67% -140.00% -240.00% 100.00% 120.00% 100.00%
DPS 0.25 0.25 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.1065 0.1555 0.1521 15.0500 0.0390 4.0500 4.2300 -91.39%
  QoQ % -31.51% 2.24% -98.99% 38,489.74% -99.04% -4.26% -
  Horiz. % 2.52% 3.68% 3.60% 355.79% 0.92% 95.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.05 2.36 2.37 2.34 0.01 0.01 0.01 3,365.48%
  QoQ % -13.14% -0.42% 1.28% 23,300.00% 0.00% 0.00% -
  Horiz. % 20,500.00% 23,600.00% 23,700.00% 23,400.00% 100.00% 100.00% 100.00%
EPS 0.11 0.15 0.09 0.11 -0.01 -0.01 -0.01 -
  QoQ % -26.67% 66.67% -18.18% 1,200.00% 0.00% 0.00% -
  Horiz. % -1,100.00% -1,500.00% -900.00% -1,100.00% 100.00% 100.00% 100.00%
DPS 0.14 0.11 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 27.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.27% 100.00% - - - - -
NAPS 0.0603 0.0666 0.0657 4.7550 0.0021 0.2123 0.2177 -57.47%
  QoQ % -9.46% 1.37% -98.62% 226,328.59% -99.01% -2.48% -
  Horiz. % 27.70% 30.59% 30.18% 2,184.20% 0.96% 97.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.2100 0.3400 0.3000 0.5650 0.2100 0.2100 0.2300 -
P/RPS 5.80 6.17 5.46 7.62 0.00 0.00 0.00 -
  QoQ % -6.00% 13.00% -28.35% 0.00% 0.00% 0.00% -
  Horiz. % 76.12% 80.97% 71.65% 100.00% - - -
P/EPS 105.00 100.00 142.86 156.94 0.00 0.00 0.00 -
  QoQ % 5.00% -30.00% -8.97% 0.00% 0.00% 0.00% -
  Horiz. % 66.90% 63.72% 91.03% 100.00% - - -
EY 0.95 1.00 0.70 0.64 0.00 0.00 0.00 -
  QoQ % -5.00% 42.86% 9.38% 0.00% 0.00% 0.00% -
  Horiz. % 148.44% 156.25% 109.38% 100.00% - - -
DY 1.19 0.74 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 60.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.81% 100.00% - - - - -
P/NAPS 1.97 2.19 1.97 0.04 0.00 0.05 0.06 923.19%
  QoQ % -10.05% 11.17% 4,825.00% 0.00% 0.00% -16.67% -
  Horiz. % 3,283.33% 3,650.00% 3,283.33% 66.67% 0.00% 83.33% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 13/08/14 28/05/14 26/02/14 21/11/13 20/08/13 21/05/13 -
Price 0.2200 0.2150 0.3150 0.5000 0.3100 0.2200 0.2300 -
P/RPS 6.08 3.90 5.73 6.74 0.00 0.00 0.00 -
  QoQ % 55.90% -31.94% -14.99% 0.00% 0.00% 0.00% -
  Horiz. % 90.21% 57.86% 85.01% 100.00% - - -
P/EPS 110.00 63.24 150.00 138.89 0.00 0.00 0.00 -
  QoQ % 73.94% -57.84% 8.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.20% 45.53% 108.00% 100.00% - - -
EY 0.91 1.58 0.67 0.72 0.00 0.00 0.00 -
  QoQ % -42.41% 135.82% -6.94% 0.00% 0.00% 0.00% -
  Horiz. % 126.39% 219.44% 93.06% 100.00% - - -
DY 1.14 1.16 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -1.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.28% 100.00% - - - - -
P/NAPS 2.07 1.38 2.07 0.03 0.00 0.06 0.06 957.49%
  QoQ % 50.00% -33.33% 6,800.00% 0.00% 0.00% 0.00% -
  Horiz. % 3,450.00% 2,300.00% 3,450.00% 50.00% 0.00% 100.00% 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