Highlights

[JAG] YoY Quarter Result on 2013-06-30 [#2]

Stock [JAG]: JAG BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -22.22%    YoY -     14.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 22,026 20,106 35,740 163 144 248 357 98.66%
  YoY % 9.55% -43.74% 21,826.38% 13.19% -41.94% -30.53% -
  Horiz. % 6,169.75% 5,631.93% 10,011.20% 45.66% 40.34% 69.47% 100.00%
PBT 283 1,444 2,006 -143 -168 -38 24 50.81%
  YoY % -80.40% -28.02% 1,502.80% 14.88% -342.11% -258.33% -
  Horiz. % 1,179.17% 6,016.67% 8,358.33% -595.83% -700.00% -158.33% 100.00%
Tax 0 -36 200 0 0 0 0 -
  YoY % 0.00% -118.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -18.00% 100.00% - - - -
NP 283 1,408 2,206 -143 -168 -38 24 50.81%
  YoY % -79.90% -36.17% 1,642.66% 14.88% -342.11% -258.33% -
  Horiz. % 1,179.17% 5,866.67% 9,191.67% -595.83% -700.00% -158.33% 100.00%
NP to SH 272 1,408 2,206 -143 -168 -38 24 49.82%
  YoY % -80.68% -36.17% 1,642.66% 14.88% -342.11% -258.33% -
  Horiz. % 1,133.33% 5,866.67% 9,191.67% -595.83% -700.00% -158.33% 100.00%
Tax Rate - % 2.49 % -9.97 % - % - % - % - % -
  YoY % 0.00% 124.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -24.97% 100.00% - - - -
Total Cost 21,743 18,698 33,534 306 312 286 333 100.54%
  YoY % 16.29% -44.24% 10,858.82% -1.92% 9.09% -14.11% -
  Horiz. % 6,529.43% 5,615.02% 10,070.27% 91.89% 93.69% 85.89% 100.00%
Net Worth 145,247 121,521 100,892 321,750 2,322 2,758 2,220 100.61%
  YoY % 19.52% 20.45% -68.64% 13,751.92% -15.80% 24.27% -
  Horiz. % 6,542.70% 5,473.93% 4,544.69% 14,493.24% 104.63% 124.27% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 1,622 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 73.53 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 145,247 121,521 100,892 321,750 2,322 2,758 2,220 100.61%
  YoY % 19.52% 20.45% -68.64% 13,751.92% -15.80% 24.27% -
  Horiz. % 6,542.70% 5,473.93% 4,544.69% 14,493.24% 104.63% 124.27% 100.00%
NOSH 1,360,000 1,083,076 648,823 79,444 73,043 75,999 60,000 68.15%
  YoY % 25.57% 66.93% 716.70% 8.76% -3.89% 26.67% -
  Horiz. % 2,266.67% 1,805.13% 1,081.37% 132.41% 121.74% 126.67% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.28 % 7.00 % 6.17 % -87.73 % -116.67 % -15.32 % 6.72 % -24.13%
  YoY % -81.71% 13.45% 107.03% 24.81% -661.55% -327.98% -
  Horiz. % 19.05% 104.17% 91.82% -1,305.51% -1,736.16% -227.98% 100.00%
ROE 0.19 % 1.16 % 2.19 % -0.04 % -7.23 % -1.38 % 1.08 % -25.13%
  YoY % -83.62% -47.03% 5,575.00% 99.45% -423.91% -227.78% -
  Horiz. % 17.59% 107.41% 202.78% -3.70% -669.44% -127.78% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.62 1.86 5.51 0.21 0.20 0.33 0.59 18.32%
  YoY % -12.90% -66.24% 2,523.81% 5.00% -39.39% -44.07% -
  Horiz. % 274.58% 315.25% 933.90% 35.59% 33.90% 55.93% 100.00%
EPS 0.02 0.13 0.34 -0.18 -0.23 -0.05 0.04 -10.90%
  YoY % -84.62% -61.76% 288.89% 21.74% -360.00% -225.00% -
  Horiz. % 50.00% 325.00% 850.00% -450.00% -575.00% -125.00% 100.00%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1068 0.1122 0.1555 4.0500 0.0318 0.0363 0.0370 19.30%
  YoY % -4.81% -27.85% -96.16% 12,635.85% -12.40% -1.89% -
  Horiz. % 288.65% 303.24% 420.27% 10,945.95% 85.95% 98.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.45 1.33 2.36 0.01 0.01 0.02 0.02 104.07%
  YoY % 9.02% -43.64% 23,500.00% 0.00% -50.00% 0.00% -
  Horiz. % 7,250.00% 6,650.00% 11,800.00% 50.00% 50.00% 100.00% 100.00%
EPS 0.02 0.09 0.15 -0.01 -0.01 0.00 0.00 -
  YoY % -77.78% -40.00% 1,600.00% 0.00% 0.00% 0.00% -
  Horiz. % -200.00% -900.00% -1,500.00% 100.00% 100.00% - -
DPS 0.00 0.00 0.11 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0958 0.0802 0.0666 0.2123 0.0015 0.0018 0.0015 99.80%
  YoY % 19.45% 20.42% -68.63% 14,053.33% -16.67% 20.00% -
  Horiz. % 6,386.67% 5,346.67% 4,440.00% 14,153.33% 100.00% 120.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.0950 0.1150 0.3400 0.2100 0.1800 0.2100 0.1500 -
P/RPS 5.87 6.19 6.17 0.00 91.30 64.35 25.21 -21.55%
  YoY % -5.17% 0.32% 0.00% 0.00% 41.88% 155.26% -
  Horiz. % 23.28% 24.55% 24.47% 0.00% 362.16% 255.26% 100.00%
P/EPS 475.00 88.46 100.00 0.00 -78.26 -420.00 375.00 4.01%
  YoY % 436.97% -11.54% 0.00% 0.00% 81.37% -212.00% -
  Horiz. % 126.67% 23.59% 26.67% 0.00% -20.87% -112.00% 100.00%
EY 0.21 1.13 1.00 0.00 -1.28 -0.24 0.27 -4.10%
  YoY % -81.42% 13.00% 0.00% 0.00% -433.33% -188.89% -
  Horiz. % 77.78% 418.52% 370.37% 0.00% -474.07% -88.89% 100.00%
DY 0.00 0.00 0.74 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.89 1.02 2.19 0.05 5.66 5.79 4.05 -22.30%
  YoY % -12.75% -53.42% 4,280.00% -99.12% -2.25% 42.96% -
  Horiz. % 21.98% 25.19% 54.07% 1.23% 139.75% 142.96% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 19/08/15 13/08/14 20/08/13 14/08/12 23/08/11 25/08/10 -
Price 0.1150 0.1000 0.2150 0.2200 0.1700 0.2300 0.0900 -
P/RPS 7.10 5.39 3.90 0.00 86.23 70.48 15.13 -11.84%
  YoY % 31.73% 38.21% 0.00% 0.00% 22.35% 365.83% -
  Horiz. % 46.93% 35.62% 25.78% 0.00% 569.93% 465.83% 100.00%
P/EPS 575.00 76.92 63.24 0.00 -73.91 -460.00 225.00 16.91%
  YoY % 647.53% 21.63% 0.00% 0.00% 83.93% -304.44% -
  Horiz. % 255.56% 34.19% 28.11% 0.00% -32.85% -204.44% 100.00%
EY 0.17 1.30 1.58 0.00 -1.35 -0.22 0.44 -14.65%
  YoY % -86.92% -17.72% 0.00% 0.00% -513.64% -150.00% -
  Horiz. % 38.64% 295.45% 359.09% 0.00% -306.82% -50.00% 100.00%
DY 0.00 0.00 1.16 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.08 0.89 1.38 0.06 5.35 6.34 2.43 -12.63%
  YoY % 21.35% -35.51% 2,200.00% -98.88% -15.62% 160.91% -
  Horiz. % 44.44% 36.63% 56.79% 2.47% 220.16% 260.91% 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