Highlights

[JAG] YoY Quarter Result on 2011-06-30 [#2]

Stock [JAG]: JAG BHD
Announcement Date 23-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -137.25%    YoY -     -258.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 35,740 163 144 248 357 240 273 125.25%
  YoY % 21,826.38% 13.19% -41.94% -30.53% 48.75% -12.09% -
  Horiz. % 13,091.58% 59.71% 52.75% 90.84% 130.77% 87.91% 100.00%
PBT 2,006 -143 -168 -38 24 -116 5 171.45%
  YoY % 1,502.80% 14.88% -342.11% -258.33% 120.69% -2,420.00% -
  Horiz. % 40,120.00% -2,860.00% -3,360.00% -760.00% 480.00% -2,320.00% 100.00%
Tax 200 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP 2,206 -143 -168 -38 24 -116 5 175.79%
  YoY % 1,642.66% 14.88% -342.11% -258.33% 120.69% -2,420.00% -
  Horiz. % 44,120.00% -2,860.00% -3,360.00% -760.00% 480.00% -2,320.00% 100.00%
NP to SH 2,206 -143 -168 -38 24 -116 5 175.79%
  YoY % 1,642.66% 14.88% -342.11% -258.33% 120.69% -2,420.00% -
  Horiz. % 44,120.00% -2,860.00% -3,360.00% -760.00% 480.00% -2,320.00% 100.00%
Tax Rate -9.97 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 33,534 306 312 286 333 356 268 123.56%
  YoY % 10,858.82% -1.92% 9.09% -14.11% -6.46% 32.84% -
  Horiz. % 12,512.69% 114.18% 116.42% 106.72% 124.25% 132.84% 100.00%
Net Worth 100,892 321,750 2,322 2,758 2,220 2,706 2,449 85.78%
  YoY % -68.64% 13,751.92% -15.80% 24.27% -17.98% 10.48% -
  Horiz. % 4,118.04% 13,132.66% 94.81% 112.60% 90.61% 110.48% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 1,622 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 73.53 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 100,892 321,750 2,322 2,758 2,220 2,706 2,449 85.78%
  YoY % -68.64% 13,751.92% -15.80% 24.27% -17.98% 10.48% -
  Horiz. % 4,118.04% 13,132.66% 94.81% 112.60% 90.61% 110.48% 100.00%
NOSH 648,823 79,444 73,043 75,999 60,000 64,444 50,000 53.26%
  YoY % 716.70% 8.76% -3.89% 26.67% -6.90% 28.89% -
  Horiz. % 1,297.65% 158.89% 146.09% 152.00% 120.00% 128.89% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.17 % -87.73 % -116.67 % -15.32 % 6.72 % -48.33 % 1.83 % 22.44%
  YoY % 107.03% 24.81% -661.55% -327.98% 113.90% -2,740.98% -
  Horiz. % 337.16% -4,793.99% -6,375.41% -837.16% 367.21% -2,640.98% 100.00%
ROE 2.19 % -0.04 % -7.23 % -1.38 % 1.08 % -4.29 % 0.20 % 48.99%
  YoY % 5,575.00% 99.45% -423.91% -227.78% 125.17% -2,245.00% -
  Horiz. % 1,095.00% -20.00% -3,615.00% -690.00% 540.00% -2,145.00% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 5.51 0.21 0.20 0.33 0.59 0.37 0.55 46.80%
  YoY % 2,523.81% 5.00% -39.39% -44.07% 59.46% -32.73% -
  Horiz. % 1,001.82% 38.18% 36.36% 60.00% 107.27% 67.27% 100.00%
EPS 0.34 -0.18 -0.23 -0.05 0.04 -0.18 0.01 79.94%
  YoY % 288.89% 21.74% -360.00% -225.00% 122.22% -1,900.00% -
  Horiz. % 3,400.00% -1,800.00% -2,300.00% -500.00% 400.00% -1,800.00% 100.00%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1555 4.0500 0.0318 0.0363 0.0370 0.0420 0.0490 21.21%
  YoY % -96.16% 12,635.85% -12.40% -1.89% -11.90% -14.29% -
  Horiz. % 317.35% 8,265.31% 64.90% 74.08% 75.51% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2.36 0.01 0.01 0.02 0.02 0.02 0.02 121.39%
  YoY % 23,500.00% 0.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,800.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00%
EPS 0.15 -0.01 -0.01 0.00 0.00 -0.01 0.00 -
  YoY % 1,600.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1,500.00% 100.00% 100.00% -0.00% -0.00% 100.00% -
DPS 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.0666 0.2123 0.0015 0.0018 0.0015 0.0018 0.0016 86.11%
  YoY % -68.63% 14,053.33% -16.67% 20.00% -16.67% 12.50% -
  Horiz. % 4,162.50% 13,268.75% 93.75% 112.50% 93.75% 112.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.3400 0.2100 0.1800 0.2100 0.1500 0.0900 0.1900 -
P/RPS 6.17 0.00 91.30 64.35 25.21 24.17 34.80 -25.04%
  YoY % 0.00% 0.00% 41.88% 155.26% 4.30% -30.55% -
  Horiz. % 17.73% 0.00% 262.36% 184.91% 72.44% 69.45% 100.00%
P/EPS 100.00 0.00 -78.26 -420.00 375.00 -50.00 1,900.00 -38.77%
  YoY % 0.00% 0.00% 81.37% -212.00% 850.00% -102.63% -
  Horiz. % 5.26% 0.00% -4.12% -22.11% 19.74% -2.63% 100.00%
EY 1.00 0.00 -1.28 -0.24 0.27 -2.00 0.05 64.72%
  YoY % 0.00% 0.00% -433.33% -188.89% 113.50% -4,100.00% -
  Horiz. % 2,000.00% 0.00% -2,560.00% -480.00% 540.00% -4,000.00% 100.00%
DY 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 2.19 0.05 5.66 5.79 4.05 2.14 3.88 -9.09%
  YoY % 4,280.00% -99.12% -2.25% 42.96% 89.25% -44.85% -
  Horiz. % 56.44% 1.29% 145.88% 149.23% 104.38% 55.15% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 13/08/14 20/08/13 14/08/12 23/08/11 25/08/10 26/08/09 25/08/08 -
Price 0.2150 0.2200 0.1700 0.2300 0.0900 0.0700 0.0500 -
P/RPS 3.90 0.00 86.23 70.48 15.13 18.80 9.16 -13.26%
  YoY % 0.00% 0.00% 22.35% 365.83% -19.52% 105.24% -
  Horiz. % 42.58% 0.00% 941.38% 769.43% 165.17% 205.24% 100.00%
P/EPS 63.24 0.00 -73.91 -460.00 225.00 -38.89 500.00 -29.14%
  YoY % 0.00% 0.00% 83.93% -304.44% 678.55% -107.78% -
  Horiz. % 12.65% 0.00% -14.78% -92.00% 45.00% -7.78% 100.00%
EY 1.58 0.00 -1.35 -0.22 0.44 -2.57 0.20 41.10%
  YoY % 0.00% 0.00% -513.64% -150.00% 117.12% -1,385.00% -
  Horiz. % 790.00% 0.00% -675.00% -110.00% 220.00% -1,285.00% 100.00%
DY 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.38 0.06 5.35 6.34 2.43 1.67 1.02 5.16%
  YoY % 2,200.00% -98.88% -15.62% 160.91% 45.51% 63.73% -
  Horiz. % 135.29% 5.88% 524.51% 621.57% 238.24% 163.73% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers