Highlights

[JAG] QoQ Quarter Result on 2013-03-31 [#1]

Stock [JAG]: JAG BHD
Announcement Date 21-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -503.45%    YoY -     -225.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 35,502 114 163 171 298 187 144 3,792.57%
  QoQ % 31,042.11% -30.06% -4.68% -42.62% 59.36% 29.86% -
  Horiz. % 24,654.17% 79.17% 113.19% 118.75% 206.94% 129.86% 100.00%
PBT 2,338 -121 -143 -117 29 -72 -168 -
  QoQ % 2,032.23% 15.38% -22.22% -503.45% 140.28% 57.14% -
  Horiz. % -1,391.67% 72.02% 85.12% 69.64% -17.26% 42.86% 100.00%
Tax -614 0 0 0 0 10 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -6,140.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NP 1,724 -121 -143 -117 29 -62 -168 -
  QoQ % 1,524.79% 15.38% -22.22% -503.45% 146.77% 63.10% -
  Horiz. % -1,026.19% 72.02% 85.12% 69.64% -17.26% 36.90% 100.00%
NP to SH 1,724 -121 -143 -117 29 -62 -168 -
  QoQ % 1,524.79% 15.38% -22.22% -503.45% 146.77% 63.10% -
  Horiz. % -1,026.19% 72.02% 85.12% 69.64% -17.26% 36.90% 100.00%
Tax Rate 26.26 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 33,778 235 306 288 269 249 312 2,152.24%
  QoQ % 14,273.62% -23.20% 6.25% 7.06% 8.03% -20.19% -
  Horiz. % 10,826.28% 75.32% 98.08% 92.31% 86.22% 79.81% 100.00%
Net Worth 7,207,277 3,145 321,750 329,939 317,550 3,363 2,322 20,864.36%
  QoQ % 228,993.45% -99.02% -2.48% 3.90% 9,341.06% 44.80% -
  Horiz. % 310,286.44% 135.44% 13,851.92% 14,204.52% 13,671.11% 144.80% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 7,207,277 3,145 321,750 329,939 317,550 3,363 2,322 20,864.36%
  QoQ % 228,993.45% -99.02% -2.48% 3.90% 9,341.06% 44.80% -
  Horiz. % 310,286.44% 135.44% 13,851.92% 14,204.52% 13,671.11% 144.80% 100.00%
NOSH 478,888 80,666 79,444 77,999 72,500 77,500 73,043 249.10%
  QoQ % 493.66% 1.54% 1.85% 7.59% -6.45% 6.10% -
  Horiz. % 655.62% 110.44% 108.76% 106.79% 99.26% 106.10% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.86 % -106.14 % -87.73 % -68.42 % 9.73 % -33.16 % -116.67 % -
  QoQ % 104.58% -20.98% -28.22% -803.19% 129.34% 71.58% -
  Horiz. % -4.17% 90.97% 75.19% 58.64% -8.34% 28.42% 100.00%
ROE 0.02 % -3.85 % -0.04 % -0.04 % 0.01 % -1.84 % -7.23 % -
  QoQ % 100.52% -9,525.00% 0.00% -500.00% 100.54% 74.55% -
  Horiz. % -0.28% 53.25% 0.55% 0.55% -0.14% 25.45% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.41 0.14 0.21 0.22 0.41 0.24 0.20 1,004.08%
  QoQ % 5,192.86% -33.33% -4.55% -46.34% 70.83% 20.00% -
  Horiz. % 3,705.00% 70.00% 105.00% 110.00% 205.00% 120.00% 100.00%
EPS 0.36 -0.15 -0.18 -0.15 0.04 -0.08 -0.23 -
  QoQ % 340.00% 16.67% -20.00% -475.00% 150.00% 65.22% -
  Horiz. % -156.52% 65.22% 78.26% 65.22% -17.39% 34.78% 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 15.0500 0.0390 4.0500 4.2300 4.3800 0.0434 0.0318 5,905.28%
  QoQ % 38,489.74% -99.04% -4.26% -3.42% 9,992.17% 36.48% -
  Horiz. % 47,327.04% 122.64% 12,735.85% 13,301.89% 13,773.58% 136.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.34 0.01 0.01 0.01 0.02 0.01 0.01 3,659.77%
  QoQ % 23,300.00% 0.00% 0.00% -50.00% 100.00% 0.00% -
  Horiz. % 23,400.00% 100.00% 100.00% 100.00% 200.00% 100.00% 100.00%
EPS 0.11 -0.01 -0.01 -0.01 0.00 0.00 -0.01 -
  QoQ % 1,200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1,100.00% 100.00% 100.00% 100.00% -0.00% -0.00% 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 4.7550 0.0021 0.2123 0.2177 0.2095 0.0022 0.0015 21,164.85%
  QoQ % 226,328.59% -99.01% -2.48% 3.91% 9,422.73% 46.67% -
  Horiz. % 317,000.00% 140.00% 14,153.33% 14,513.33% 13,966.67% 146.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.5650 0.2100 0.2100 0.2300 0.2200 0.1700 0.1800 -
P/RPS 7.62 0.00 0.00 0.00 0.00 70.45 91.30 -80.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -22.84% -
  Horiz. % 8.35% 0.00% 0.00% 0.00% 0.00% 77.16% 100.00%
P/EPS 156.94 0.00 0.00 0.00 0.00 -212.50 -78.26 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -171.53% -
  Horiz. % -200.54% -0.00% -0.00% -0.00% -0.00% 271.53% 100.00%
EY 0.64 0.00 0.00 0.00 0.00 -0.47 -1.28 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 63.28% -
  Horiz. % -50.00% -0.00% -0.00% -0.00% -0.00% 36.72% 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 0.04 0.00 0.05 0.06 0.00 3.92 5.66 -96.28%
  QoQ % 0.00% 0.00% -16.67% 0.00% 0.00% -30.74% -
  Horiz. % 0.71% 0.00% 0.88% 1.06% 0.00% 69.26% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 21/11/13 20/08/13 21/05/13 27/02/13 28/11/12 14/08/12 -
Price 0.5000 0.3100 0.2200 0.2300 0.2400 0.2200 0.1700 -
P/RPS 6.74 0.00 0.00 0.00 0.00 91.18 86.23 -81.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 5.74% -
  Horiz. % 7.82% 0.00% 0.00% 0.00% 0.00% 105.74% 100.00%
P/EPS 138.89 0.00 0.00 0.00 0.00 -275.00 -73.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -272.07% -
  Horiz. % -187.92% -0.00% -0.00% -0.00% -0.00% 372.07% 100.00%
EY 0.72 0.00 0.00 0.00 0.00 -0.36 -1.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 73.33% -
  Horiz. % -53.33% -0.00% -0.00% -0.00% -0.00% 26.67% 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 0.03 0.00 0.06 0.06 0.00 5.07 5.35 -96.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -5.23% -
  Horiz. % 0.56% 0.00% 1.12% 1.12% 0.00% 94.77% 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.
 


 

249  234  503  1279 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.015-0.005 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 AT 0.050.00 
 TDM 0.315+0.005 
 WCEHB 0.32+0.015 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers