Highlights

[JAG] QoQ Quarter Result on 2016-12-31 [#4]

Stock [JAG]: JAG BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     88.88%    YoY -     169.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 38,291 36,691 27,950 23,917 26,845 22,026 20,813 50.09%
  QoQ % 4.36% 31.27% 16.86% -10.91% 21.88% 5.83% -
  Horiz. % 183.98% 176.29% 134.29% 114.91% 128.98% 105.83% 100.00%
PBT 2,285 2,557 2,452 3,279 1,283 283 -1,882 -
  QoQ % -10.64% 4.28% -25.22% 155.57% 353.36% 115.04% -
  Horiz. % -121.41% -135.87% -130.29% -174.23% -68.17% -15.04% 100.00%
Tax 12 -42 0 -881 -3 0 -18 -
  QoQ % 128.57% 0.00% 0.00% -29,266.67% 0.00% 0.00% -
  Horiz. % -66.67% 233.33% -0.00% 4,894.44% 16.67% -0.00% 100.00%
NP 2,297 2,515 2,452 2,398 1,280 283 -1,900 -
  QoQ % -8.67% 2.57% 2.25% 87.34% 352.30% 114.89% -
  Horiz. % -120.89% -132.37% -129.05% -126.21% -67.37% -14.89% 100.00%
NP to SH 2,277 2,507 2,432 2,378 1,259 272 -1,914 -
  QoQ % -9.17% 3.08% 2.27% 88.88% 362.87% 114.21% -
  Horiz. % -118.97% -130.98% -127.06% -124.24% -65.78% -14.21% 100.00%
Tax Rate -0.53 % 1.64 % - % 26.87 % 0.23 % - % - % -
  QoQ % -132.32% 0.00% 0.00% 11,582.61% 0.00% 0.00% -
  Horiz. % -230.43% 713.04% 0.00% 11,682.61% 100.00% - -
Total Cost 35,994 34,176 25,498 21,519 25,565 21,743 22,713 35.89%
  QoQ % 5.32% 34.03% 18.49% -15.83% 17.58% -4.27% -
  Horiz. % 158.47% 150.47% 112.26% 94.74% 112.56% 95.73% 100.00%
Net Worth 144,083 131,796 128,085 125,822 123,496 145,247 120,019 12.94%
  QoQ % 9.32% 2.90% 1.80% 1.88% -14.98% 21.02% -
  Horiz. % 120.05% 109.81% 106.72% 104.84% 102.90% 121.02% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 1,193 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 47.62 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 144,083 131,796 128,085 125,822 123,496 145,247 120,019 12.94%
  QoQ % 9.32% 2.90% 1.80% 1.88% -14.98% 21.02% -
  Horiz. % 120.05% 109.81% 106.72% 104.84% 102.90% 121.02% 100.00%
NOSH 1,264,999 1,193,809 1,158,095 1,143,845 1,144,545 1,360,000 1,125,882 8.07%
  QoQ % 5.96% 3.08% 1.25% -0.06% -15.84% 20.79% -
  Horiz. % 112.36% 106.03% 102.86% 101.60% 101.66% 120.79% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.00 % 6.85 % 8.77 % 10.03 % 4.77 % 1.28 % -9.13 % -
  QoQ % -12.41% -21.89% -12.56% 110.27% 272.66% 114.02% -
  Horiz. % -65.72% -75.03% -96.06% -109.86% -52.25% -14.02% 100.00%
ROE 1.58 % 1.90 % 1.90 % 1.89 % 1.02 % 0.19 % -1.59 % -
  QoQ % -16.84% 0.00% 0.53% 85.29% 436.84% 111.95% -
  Horiz. % -99.37% -119.50% -119.50% -118.87% -64.15% -11.95% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 3.03 3.07 2.41 2.09 2.35 1.62 1.85 38.90%
  QoQ % -1.30% 27.39% 15.31% -11.06% 45.06% -12.43% -
  Horiz. % 163.78% 165.95% 130.27% 112.97% 127.03% 87.57% 100.00%
EPS 0.18 0.21 0.21 0.21 0.11 0.02 -0.17 -
  QoQ % -14.29% 0.00% 0.00% 90.91% 450.00% 111.76% -
  Horiz. % -105.88% -123.53% -123.53% -123.53% -64.71% -11.76% 100.00%
DPS 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1139 0.1104 0.1106 0.1100 0.1079 0.1068 0.1066 4.51%
  QoQ % 3.17% -0.18% 0.55% 1.95% 1.03% 0.19% -
  Horiz. % 106.85% 103.56% 103.75% 103.19% 101.22% 100.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,711,856
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.24 2.14 1.63 1.40 1.57 1.29 1.22 49.89%
  QoQ % 4.67% 31.29% 16.43% -10.83% 21.71% 5.74% -
  Horiz. % 183.61% 175.41% 133.61% 114.75% 128.69% 105.74% 100.00%
EPS 0.13 0.15 0.14 0.14 0.07 0.02 -0.11 -
  QoQ % -13.33% 7.14% 0.00% 100.00% 250.00% 118.18% -
  Horiz. % -118.18% -136.36% -127.27% -127.27% -63.64% -18.18% 100.00%
DPS 0.00 0.07 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.0842 0.0770 0.0748 0.0735 0.0721 0.0848 0.0701 12.98%
  QoQ % 9.35% 2.94% 1.77% 1.94% -14.98% 20.97% -
  Horiz. % 120.11% 109.84% 106.70% 104.85% 102.85% 120.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.1300 0.1250 0.1100 0.1150 0.1000 0.0950 0.1050 -
P/RPS 4.29 4.07 4.56 5.50 4.26 5.87 5.68 -17.05%
  QoQ % 5.41% -10.75% -17.09% 29.11% -27.43% 3.35% -
  Horiz. % 75.53% 71.65% 80.28% 96.83% 75.00% 103.35% 100.00%
P/EPS 72.22 59.52 52.38 55.32 90.91 475.00 -61.76 -
  QoQ % 21.34% 13.63% -5.31% -39.15% -80.86% 869.11% -
  Horiz. % -116.94% -96.37% -84.81% -89.57% -147.20% -769.11% 100.00%
EY 1.38 1.68 1.91 1.81 1.10 0.21 -1.62 -
  QoQ % -17.86% -12.04% 5.52% 64.55% 423.81% 112.96% -
  Horiz. % -85.19% -103.70% -117.90% -111.73% -67.90% -12.96% 100.00%
DY 0.00 0.80 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.14 1.13 0.99 1.05 0.93 0.89 0.98 10.60%
  QoQ % 0.88% 14.14% -5.71% 12.90% 4.49% -9.18% -
  Horiz. % 116.33% 115.31% 101.02% 107.14% 94.90% 90.82% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 16/08/17 16/05/17 23/02/17 22/11/16 18/08/16 18/05/16 -
Price 0.1200 0.1550 0.1500 0.1400 0.1100 0.1150 0.0900 -
P/RPS 3.96 5.04 6.22 6.70 4.69 7.10 4.87 -12.87%
  QoQ % -21.43% -18.97% -7.16% 42.86% -33.94% 45.79% -
  Horiz. % 81.31% 103.49% 127.72% 137.58% 96.30% 145.79% 100.00%
P/EPS 66.67 73.81 71.43 67.34 100.00 575.00 -52.94 -
  QoQ % -9.67% 3.33% 6.07% -32.66% -82.61% 1,186.14% -
  Horiz. % -125.94% -139.42% -134.93% -127.20% -188.89% -1,086.14% 100.00%
EY 1.50 1.35 1.40 1.48 1.00 0.17 -1.89 -
  QoQ % 11.11% -3.57% -5.41% 48.00% 488.24% 108.99% -
  Horiz. % -79.37% -71.43% -74.07% -78.31% -52.91% -8.99% 100.00%
DY 0.00 0.65 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.05 1.40 1.36 1.27 1.02 1.08 0.84 16.02%
  QoQ % -25.00% 2.94% 7.09% 24.51% -5.56% 28.57% -
  Horiz. % 125.00% 166.67% 161.90% 151.19% 121.43% 128.57% 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.
 


 

231  282  518  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.865+0.055 
 DYNACIA 0.08-0.005 
 HSI-H8F 0.07-0.055 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.27+0.01 
 IWCITY 0.94+0.035 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers