Highlights

[JAG] QoQ Quarter Result on 2018-03-31 [#1]

Stock [JAG]: JAG BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -59.47%    YoY -     -81.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 44,756 36,972 36,945 35,738 40,693 38,291 36,691 14.12%
  QoQ % 21.05% 0.07% 3.38% -12.18% 6.27% 4.36% -
  Horiz. % 121.98% 100.77% 100.69% 97.40% 110.91% 104.36% 100.00%
PBT 891 266 752 487 3,597 2,285 2,557 -50.39%
  QoQ % 234.96% -64.63% 54.41% -86.46% 57.42% -10.64% -
  Horiz. % 34.85% 10.40% 29.41% 19.05% 140.67% 89.36% 100.00%
Tax -500 12 0 0 -2,464 12 -42 419.02%
  QoQ % -4,266.67% 0.00% 0.00% 0.00% -20,633.33% 128.57% -
  Horiz. % 1,190.48% -28.57% -0.00% -0.00% 5,866.67% -28.57% 100.00%
NP 391 278 752 487 1,133 2,297 2,515 -70.99%
  QoQ % 40.65% -63.03% 54.41% -57.02% -50.67% -8.67% -
  Horiz. % 15.55% 11.05% 29.90% 19.36% 45.05% 91.33% 100.00%
NP to SH 415 249 722 458 1,130 2,277 2,507 -69.75%
  QoQ % 66.67% -65.51% 57.64% -59.47% -50.37% -9.17% -
  Horiz. % 16.55% 9.93% 28.80% 18.27% 45.07% 90.83% 100.00%
Tax Rate 56.12 % -4.51 % - % - % 68.50 % -0.53 % 1.64 % 947.26%
  QoQ % 1,344.35% 0.00% 0.00% 0.00% 13,024.53% -132.32% -
  Horiz. % 3,421.95% -275.00% 0.00% 0.00% 4,176.83% -32.32% 100.00%
Total Cost 44,365 36,694 36,193 35,251 39,560 35,994 34,176 18.94%
  QoQ % 20.91% 1.38% 2.67% -10.89% 9.91% 5.32% -
  Horiz. % 129.81% 107.37% 105.90% 103.15% 115.75% 105.32% 100.00%
Net Worth 154,452 146,506 146,230 146,918 140,203 144,083 131,796 11.12%
  QoQ % 5.42% 0.19% -0.47% 4.79% -2.69% 9.32% -
  Horiz. % 117.19% 111.16% 110.95% 111.47% 106.38% 109.32% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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% 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% 0.00% 245.11% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 154,452 146,506 146,230 146,918 140,203 144,083 131,796 11.12%
  QoQ % 5.42% 0.19% -0.47% 4.79% -2.69% 9.32% -
  Horiz. % 117.19% 111.16% 110.95% 111.47% 106.38% 109.32% 100.00%
NOSH 1,515,731 1,376,937 1,376,937 1,376,932 1,318,938 1,264,999 1,193,809 17.20%
  QoQ % 10.08% 0.00% 0.00% 4.40% 4.26% 5.96% -
  Horiz. % 126.97% 115.34% 115.34% 115.34% 110.48% 105.96% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.87 % 0.75 % 2.04 % 1.36 % 2.78 % 6.00 % 6.85 % -74.64%
  QoQ % 16.00% -63.24% 50.00% -51.08% -53.67% -12.41% -
  Horiz. % 12.70% 10.95% 29.78% 19.85% 40.58% 87.59% 100.00%
ROE 0.27 % 0.17 % 0.49 % 0.31 % 0.81 % 1.58 % 1.90 % -72.67%
  QoQ % 58.82% -65.31% 58.06% -61.73% -48.73% -16.84% -
  Horiz. % 14.21% 8.95% 25.79% 16.32% 42.63% 83.16% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.95 2.69 2.68 2.60 3.09 3.03 3.07 -2.62%
  QoQ % 9.67% 0.37% 3.08% -15.86% 1.98% -1.30% -
  Horiz. % 96.09% 87.62% 87.30% 84.69% 100.65% 98.70% 100.00%
EPS 0.03 0.02 0.05 0.03 0.09 0.18 0.21 -72.58%
  QoQ % 50.00% -60.00% 66.67% -66.67% -50.00% -14.29% -
  Horiz. % 14.29% 9.52% 23.81% 14.29% 42.86% 85.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.10 0.00 0.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.1019 0.1064 0.1062 0.1067 0.1063 0.1139 0.1104 -5.19%
  QoQ % -4.23% 0.19% -0.47% 0.38% -6.67% 3.17% -
  Horiz. % 92.30% 96.38% 96.20% 96.65% 96.29% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.95 2.44 2.44 2.36 2.68 2.53 2.42 14.07%
  QoQ % 20.90% 0.00% 3.39% -11.94% 5.93% 4.55% -
  Horiz. % 121.90% 100.83% 100.83% 97.52% 110.74% 104.55% 100.00%
EPS 0.03 0.02 0.05 0.03 0.07 0.15 0.17 -68.44%
  QoQ % 50.00% -60.00% 66.67% -57.14% -53.33% -11.76% -
  Horiz. % 17.65% 11.76% 29.41% 17.65% 41.18% 88.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.09 0.00 0.08 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 112.50% 0.00% 100.00%
NAPS 0.1019 0.0967 0.0965 0.0969 0.0925 0.0951 0.0870 11.08%
  QoQ % 5.38% 0.21% -0.41% 4.76% -2.73% 9.31% -
  Horiz. % 117.13% 111.15% 110.92% 111.38% 106.32% 109.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.0500 0.0750 0.0800 0.0800 0.1000 0.1300 0.1250 -
P/RPS 1.69 2.79 2.98 3.08 3.24 4.29 4.07 -44.25%
  QoQ % -39.43% -6.38% -3.25% -4.94% -24.48% 5.41% -
  Horiz. % 41.52% 68.55% 73.22% 75.68% 79.61% 105.41% 100.00%
P/EPS 182.62 414.74 152.57 240.51 116.72 72.22 59.52 110.72%
  QoQ % -55.97% 171.84% -36.56% 106.06% 61.62% 21.34% -
  Horiz. % 306.82% 696.81% 256.33% 404.08% 196.10% 121.34% 100.00%
EY 0.55 0.24 0.66 0.42 0.86 1.38 1.68 -52.40%
  QoQ % 129.17% -63.64% 57.14% -51.16% -37.68% -17.86% -
  Horiz. % 32.74% 14.29% 39.29% 25.00% 51.19% 82.14% 100.00%
DY 0.00 0.00 0.00 0.00 1.00 0.00 0.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 125.00% 0.00% 100.00%
P/NAPS 0.49 0.70 0.75 0.75 0.94 1.14 1.13 -42.62%
  QoQ % -30.00% -6.67% 0.00% -20.21% -17.54% 0.88% -
  Horiz. % 43.36% 61.95% 66.37% 66.37% 83.19% 100.88% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 16/11/18 17/08/18 30/05/18 01/03/18 27/11/17 16/08/17 -
Price 0.0500 0.0600 0.0750 0.0750 0.0900 0.1200 0.1550 -
P/RPS 1.69 2.23 2.80 2.89 2.92 3.96 5.04 -51.64%
  QoQ % -24.22% -20.36% -3.11% -1.03% -26.26% -21.43% -
  Horiz. % 33.53% 44.25% 55.56% 57.34% 57.94% 78.57% 100.00%
P/EPS 182.62 331.79 143.03 225.48 105.05 66.67 73.81 82.63%
  QoQ % -44.96% 131.97% -36.57% 114.64% 57.57% -9.67% -
  Horiz. % 247.42% 449.52% 193.78% 305.49% 142.32% 90.33% 100.00%
EY 0.55 0.30 0.70 0.44 0.95 1.50 1.35 -44.95%
  QoQ % 83.33% -57.14% 59.09% -53.68% -36.67% 11.11% -
  Horiz. % 40.74% 22.22% 51.85% 32.59% 70.37% 111.11% 100.00%
DY 0.00 0.00 0.00 0.00 1.11 0.00 0.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 170.77% 0.00% 100.00%
P/NAPS 0.49 0.56 0.71 0.70 0.85 1.05 1.40 -50.24%
  QoQ % -12.50% -21.13% 1.43% -17.65% -19.05% -25.00% -
  Horiz. % 35.00% 40.00% 50.71% 50.00% 60.71% 75.00% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers