Highlights

[JAG] QoQ Quarter Result on 2017-12-31 [#4]

Stock [JAG]: JAG BHD
Announcement Date 01-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -50.37%    YoY -     -52.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 36,972 36,945 35,738 40,693 38,291 36,691 27,950 20.48%
  QoQ % 0.07% 3.38% -12.18% 6.27% 4.36% 31.27% -
  Horiz. % 132.28% 132.18% 127.86% 145.59% 137.00% 131.27% 100.00%
PBT 266 752 487 3,597 2,285 2,557 2,452 -77.22%
  QoQ % -64.63% 54.41% -86.46% 57.42% -10.64% 4.28% -
  Horiz. % 10.85% 30.67% 19.86% 146.70% 93.19% 104.28% 100.00%
Tax 12 0 0 -2,464 12 -42 0 -
  QoQ % 0.00% 0.00% 0.00% -20,633.33% 128.57% 0.00% -
  Horiz. % -28.57% -0.00% -0.00% 5,866.67% -28.57% 100.00% -
NP 278 752 487 1,133 2,297 2,515 2,452 -76.54%
  QoQ % -63.03% 54.41% -57.02% -50.67% -8.67% 2.57% -
  Horiz. % 11.34% 30.67% 19.86% 46.21% 93.68% 102.57% 100.00%
NP to SH 249 722 458 1,130 2,277 2,507 2,432 -78.08%
  QoQ % -65.51% 57.64% -59.47% -50.37% -9.17% 3.08% -
  Horiz. % 10.24% 29.69% 18.83% 46.46% 93.63% 103.08% 100.00%
Tax Rate -4.51 % - % - % 68.50 % -0.53 % 1.64 % - % -
  QoQ % 0.00% 0.00% 0.00% 13,024.53% -132.32% 0.00% -
  Horiz. % -275.00% 0.00% 0.00% 4,176.83% -32.32% 100.00% -
Total Cost 36,694 36,193 35,251 39,560 35,994 34,176 25,498 27.44%
  QoQ % 1.38% 2.67% -10.89% 9.91% 5.32% 34.03% -
  Horiz. % 143.91% 141.94% 138.25% 155.15% 141.16% 134.03% 100.00%
Net Worth 146,506 146,230 146,918 140,203 144,083 131,796 128,085 9.36%
  QoQ % 0.19% -0.47% 4.79% -2.69% 9.32% 2.90% -
  Horiz. % 114.38% 114.17% 114.70% 109.46% 112.49% 102.90% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 1,318 - 1,193 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 245.11% 0.00% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 146,506 146,230 146,918 140,203 144,083 131,796 128,085 9.36%
  QoQ % 0.19% -0.47% 4.79% -2.69% 9.32% 2.90% -
  Horiz. % 114.38% 114.17% 114.70% 109.46% 112.49% 102.90% 100.00%
NOSH 1,376,937 1,376,937 1,376,932 1,318,938 1,264,999 1,193,809 1,158,095 12.22%
  QoQ % 0.00% 0.00% 4.40% 4.26% 5.96% 3.08% -
  Horiz. % 118.90% 118.90% 118.90% 113.89% 109.23% 103.08% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.75 % 2.04 % 1.36 % 2.78 % 6.00 % 6.85 % 8.77 % -80.56%
  QoQ % -63.24% 50.00% -51.08% -53.67% -12.41% -21.89% -
  Horiz. % 8.55% 23.26% 15.51% 31.70% 68.42% 78.11% 100.00%
ROE 0.17 % 0.49 % 0.31 % 0.81 % 1.58 % 1.90 % 1.90 % -79.97%
  QoQ % -65.31% 58.06% -61.73% -48.73% -16.84% 0.00% -
  Horiz. % 8.95% 25.79% 16.32% 42.63% 83.16% 100.00% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.69 2.68 2.60 3.09 3.03 3.07 2.41 7.60%
  QoQ % 0.37% 3.08% -15.86% 1.98% -1.30% 27.39% -
  Horiz. % 111.62% 111.20% 107.88% 128.22% 125.73% 127.39% 100.00%
EPS 0.02 0.05 0.03 0.09 0.18 0.21 0.21 -79.12%
  QoQ % -60.00% 66.67% -66.67% -50.00% -14.29% 0.00% -
  Horiz. % 9.52% 23.81% 14.29% 42.86% 85.71% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.10 0.00 0.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.1064 0.1062 0.1067 0.1063 0.1139 0.1104 0.1106 -2.55%
  QoQ % 0.19% -0.47% 0.38% -6.67% 3.17% -0.18% -
  Horiz. % 96.20% 96.02% 96.47% 96.11% 102.98% 99.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.44 2.44 2.36 2.68 2.53 2.42 1.84 20.68%
  QoQ % 0.00% 3.39% -11.94% 5.93% 4.55% 31.52% -
  Horiz. % 132.61% 132.61% 128.26% 145.65% 137.50% 131.52% 100.00%
EPS 0.02 0.05 0.03 0.07 0.15 0.17 0.16 -74.97%
  QoQ % -60.00% 66.67% -57.14% -53.33% -11.76% 6.25% -
  Horiz. % 12.50% 31.25% 18.75% 43.75% 93.75% 106.25% 100.00%
DPS 0.00 0.00 0.00 0.09 0.00 0.08 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 112.50% 0.00% 100.00% -
NAPS 0.0967 0.0965 0.0969 0.0925 0.0951 0.0870 0.0845 9.40%
  QoQ % 0.21% -0.41% 4.76% -2.73% 9.31% 2.96% -
  Horiz. % 114.44% 114.20% 114.67% 109.47% 112.54% 102.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.0750 0.0800 0.0800 0.1000 0.1300 0.1250 0.1100 -
P/RPS 2.79 2.98 3.08 3.24 4.29 4.07 4.56 -27.91%
  QoQ % -6.38% -3.25% -4.94% -24.48% 5.41% -10.75% -
  Horiz. % 61.18% 65.35% 67.54% 71.05% 94.08% 89.25% 100.00%
P/EPS 414.74 152.57 240.51 116.72 72.22 59.52 52.38 296.76%
  QoQ % 171.84% -36.56% 106.06% 61.62% 21.34% 13.63% -
  Horiz. % 791.79% 291.28% 459.16% 222.83% 137.88% 113.63% 100.00%
EY 0.24 0.66 0.42 0.86 1.38 1.68 1.91 -74.88%
  QoQ % -63.64% 57.14% -51.16% -37.68% -17.86% -12.04% -
  Horiz. % 12.57% 34.55% 21.99% 45.03% 72.25% 87.96% 100.00%
DY 0.00 0.00 0.00 1.00 0.00 0.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 125.00% 0.00% 100.00% -
P/NAPS 0.70 0.75 0.75 0.94 1.14 1.13 0.99 -20.62%
  QoQ % -6.67% 0.00% -20.21% -17.54% 0.88% 14.14% -
  Horiz. % 70.71% 75.76% 75.76% 94.95% 115.15% 114.14% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 16/11/18 17/08/18 30/05/18 01/03/18 27/11/17 16/08/17 16/05/17 -
Price 0.0600 0.0750 0.0750 0.0900 0.1200 0.1550 0.1500 -
P/RPS 2.23 2.80 2.89 2.92 3.96 5.04 6.22 -49.50%
  QoQ % -20.36% -3.11% -1.03% -26.26% -21.43% -18.97% -
  Horiz. % 35.85% 45.02% 46.46% 46.95% 63.67% 81.03% 100.00%
P/EPS 331.79 143.03 225.48 105.05 66.67 73.81 71.43 178.13%
  QoQ % 131.97% -36.57% 114.64% 57.57% -9.67% 3.33% -
  Horiz. % 464.50% 200.24% 315.67% 147.07% 93.34% 103.33% 100.00%
EY 0.30 0.70 0.44 0.95 1.50 1.35 1.40 -64.16%
  QoQ % -57.14% 59.09% -53.68% -36.67% 11.11% -3.57% -
  Horiz. % 21.43% 50.00% 31.43% 67.86% 107.14% 96.43% 100.00%
DY 0.00 0.00 0.00 1.11 0.00 0.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 170.77% 0.00% 100.00% -
P/NAPS 0.56 0.71 0.70 0.85 1.05 1.40 1.36 -44.62%
  QoQ % -21.13% 1.43% -17.65% -19.05% -25.00% 2.94% -
  Horiz. % 41.18% 52.21% 51.47% 62.50% 77.21% 102.94% 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.
 


 

222  248  505  1294 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.315+0.01 
 SAPNRG 0.2650.00 
 JAKS 1.36+0.06 
 XDL 0.105+0.005 
 HSI-C7K 0.2650.00 
 HIAPTEK 0.225+0.02 
 HSI-H8F 0.230.00 
 KSTAR 0.075+0.005 
 ALAM 0.12-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers