Highlights

[JAG] YoY Quarter Result on 2014-06-30 [#2]

Stock [JAG]: JAG BHD
Announcement Date 13-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     60.44%    YoY -     1,642.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 36,691 22,026 20,106 35,740 163 144 248 129.80%
  YoY % 66.58% 9.55% -43.74% 21,826.38% 13.19% -41.94% -
  Horiz. % 14,794.76% 8,881.45% 8,107.26% 14,411.29% 65.73% 58.06% 100.00%
PBT 2,557 283 1,444 2,006 -143 -168 -38 -
  YoY % 803.53% -80.40% -28.02% 1,502.80% 14.88% -342.11% -
  Horiz. % -6,728.95% -744.74% -3,800.00% -5,278.95% 376.32% 442.11% 100.00%
Tax -42 0 -36 200 0 0 0 -
  YoY % 0.00% 0.00% -118.00% 0.00% 0.00% 0.00% -
  Horiz. % -21.00% 0.00% -18.00% 100.00% - - -
NP 2,515 283 1,408 2,206 -143 -168 -38 -
  YoY % 788.69% -79.90% -36.17% 1,642.66% 14.88% -342.11% -
  Horiz. % -6,618.42% -744.74% -3,705.26% -5,805.26% 376.32% 442.11% 100.00%
NP to SH 2,507 272 1,408 2,206 -143 -168 -38 -
  YoY % 821.69% -80.68% -36.17% 1,642.66% 14.88% -342.11% -
  Horiz. % -6,597.37% -715.79% -3,705.26% -5,805.26% 376.32% 442.11% 100.00%
Tax Rate 1.64 % - % 2.49 % -9.97 % - % - % - % -
  YoY % 0.00% 0.00% 124.97% 0.00% 0.00% 0.00% -
  Horiz. % -16.45% 0.00% -24.97% 100.00% - - -
Total Cost 34,176 21,743 18,698 33,534 306 312 286 121.77%
  YoY % 57.18% 16.29% -44.24% 10,858.82% -1.92% 9.09% -
  Horiz. % 11,949.65% 7,602.45% 6,537.76% 11,725.17% 106.99% 109.09% 100.00%
Net Worth 131,796 145,247 121,521 100,892 321,750 2,322 2,758 90.37%
  YoY % -9.26% 19.52% 20.45% -68.64% 13,751.92% -15.80% -
  Horiz. % 4,777.32% 5,264.90% 4,404.86% 3,657.10% 11,662.68% 84.20% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 1,193 - - 1,622 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.60% 0.00% 0.00% 100.00% - - -
Div Payout % 47.62 % - % - % 73.53 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.76% 0.00% 0.00% 100.00% - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 131,796 145,247 121,521 100,892 321,750 2,322 2,758 90.37%
  YoY % -9.26% 19.52% 20.45% -68.64% 13,751.92% -15.80% -
  Horiz. % 4,777.32% 5,264.90% 4,404.86% 3,657.10% 11,662.68% 84.20% 100.00%
NOSH 1,193,809 1,360,000 1,083,076 648,823 79,444 73,043 75,999 58.19%
  YoY % -12.22% 25.57% 66.93% 716.70% 8.76% -3.89% -
  Horiz. % 1,570.80% 1,789.47% 1,425.10% 853.72% 104.53% 96.11% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.85 % 1.28 % 7.00 % 6.17 % -87.73 % -116.67 % -15.32 % -
  YoY % 435.16% -81.71% 13.45% 107.03% 24.81% -661.55% -
  Horiz. % -44.71% -8.36% -45.69% -40.27% 572.65% 761.55% 100.00%
ROE 1.90 % 0.19 % 1.16 % 2.19 % -0.04 % -7.23 % -1.38 % -
  YoY % 900.00% -83.62% -47.03% 5,575.00% 99.45% -423.91% -
  Horiz. % -137.68% -13.77% -84.06% -158.70% 2.90% 523.91% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 3.07 1.62 1.86 5.51 0.21 0.20 0.33 44.97%
  YoY % 89.51% -12.90% -66.24% 2,523.81% 5.00% -39.39% -
  Horiz. % 930.30% 490.91% 563.64% 1,669.70% 63.64% 60.61% 100.00%
EPS 0.21 0.02 0.13 0.34 -0.18 -0.23 -0.05 -
  YoY % 950.00% -84.62% -61.76% 288.89% 21.74% -360.00% -
  Horiz. % -420.00% -40.00% -260.00% -680.00% 360.00% 460.00% 100.00%
DPS 0.10 0.00 0.00 0.25 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1104 0.1068 0.1122 0.1555 4.0500 0.0318 0.0363 20.35%
  YoY % 3.37% -4.81% -27.85% -96.16% 12,635.85% -12.40% -
  Horiz. % 304.13% 294.21% 309.09% 428.37% 11,157.03% 87.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.42 1.45 1.33 2.36 0.01 0.01 0.02 122.24%
  YoY % 66.90% 9.02% -43.64% 23,500.00% 0.00% -50.00% -
  Horiz. % 12,100.00% 7,250.00% 6,650.00% 11,800.00% 50.00% 50.00% 100.00%
EPS 0.17 0.02 0.09 0.15 -0.01 -0.01 0.00 -
  YoY % 750.00% -77.78% -40.00% 1,600.00% 0.00% 0.00% -
  Horiz. % -1,700.00% -200.00% -900.00% -1,500.00% 100.00% 100.00% -
DPS 0.08 0.00 0.00 0.11 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.73% 0.00% 0.00% 100.00% - - -
NAPS 0.0870 0.0958 0.0802 0.0666 0.2123 0.0015 0.0018 90.74%
  YoY % -9.19% 19.45% 20.42% -68.63% 14,053.33% -16.67% -
  Horiz. % 4,833.33% 5,322.22% 4,455.56% 3,700.00% 11,794.45% 83.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.1250 0.0950 0.1150 0.3400 0.2100 0.1800 0.2100 -
P/RPS 4.07 5.87 6.19 6.17 0.00 91.30 64.35 -36.85%
  YoY % -30.66% -5.17% 0.32% 0.00% 0.00% 41.88% -
  Horiz. % 6.32% 9.12% 9.62% 9.59% 0.00% 141.88% 100.00%
P/EPS 59.52 475.00 88.46 100.00 0.00 -78.26 -420.00 -
  YoY % -87.47% 436.97% -11.54% 0.00% 0.00% 81.37% -
  Horiz. % -14.17% -113.10% -21.06% -23.81% -0.00% 18.63% 100.00%
EY 1.68 0.21 1.13 1.00 0.00 -1.28 -0.24 -
  YoY % 700.00% -81.42% 13.00% 0.00% 0.00% -433.33% -
  Horiz. % -700.00% -87.50% -470.83% -416.67% -0.00% 533.33% 100.00%
DY 0.80 0.00 0.00 0.74 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.11% 0.00% 0.00% 100.00% - - -
P/NAPS 1.13 0.89 1.02 2.19 0.05 5.66 5.79 -23.82%
  YoY % 26.97% -12.75% -53.42% 4,280.00% -99.12% -2.25% -
  Horiz. % 19.52% 15.37% 17.62% 37.82% 0.86% 97.75% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 16/08/17 18/08/16 19/08/15 13/08/14 20/08/13 14/08/12 23/08/11 -
Price 0.1550 0.1150 0.1000 0.2150 0.2200 0.1700 0.2300 -
P/RPS 5.04 7.10 5.39 3.90 0.00 86.23 70.48 -35.55%
  YoY % -29.01% 31.73% 38.21% 0.00% 0.00% 22.35% -
  Horiz. % 7.15% 10.07% 7.65% 5.53% 0.00% 122.35% 100.00%
P/EPS 73.81 575.00 76.92 63.24 0.00 -73.91 -460.00 -
  YoY % -87.16% 647.53% 21.63% 0.00% 0.00% 83.93% -
  Horiz. % -16.05% -125.00% -16.72% -13.75% -0.00% 16.07% 100.00%
EY 1.35 0.17 1.30 1.58 0.00 -1.35 -0.22 -
  YoY % 694.12% -86.92% -17.72% 0.00% 0.00% -513.64% -
  Horiz. % -613.64% -77.27% -590.91% -718.18% -0.00% 613.64% 100.00%
DY 0.65 0.00 0.00 1.16 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.03% 0.00% 0.00% 100.00% - - -
P/NAPS 1.40 1.08 0.89 1.38 0.06 5.35 6.34 -22.24%
  YoY % 29.63% 21.35% -35.51% 2,200.00% -98.88% -15.62% -
  Horiz. % 22.08% 17.03% 14.04% 21.77% 0.95% 84.38% 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

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers