[JAG] YoY Quarter Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 32,988 36,945 36,691 22,026 20,106 35,740 163 142.21% YoY % -10.71% 0.69% 66.58% 9.55% -43.74% 21,826.38% - Horiz. % 20,238.04% 22,665.64% 22,509.82% 13,512.88% 12,334.97% 21,926.38% 100.00%
PBT -3,420 752 2,557 283 1,444 2,006 -143 69.70% YoY % -554.79% -70.59% 803.53% -80.40% -28.02% 1,502.80% - Horiz. % 2,391.61% -525.87% -1,788.11% -197.90% -1,009.79% -1,402.80% 100.00%
Tax -330 0 -42 0 -36 200 0 - YoY % 0.00% 0.00% 0.00% 0.00% -118.00% 0.00% - Horiz. % -165.00% 0.00% -21.00% 0.00% -18.00% 100.00% -
NP -3,750 752 2,515 283 1,408 2,206 -143 72.32% YoY % -598.67% -70.10% 788.69% -79.90% -36.17% 1,642.66% - Horiz. % 2,622.38% -525.87% -1,758.74% -197.90% -984.62% -1,542.66% 100.00%
NP to SH -3,741 722 2,507 272 1,408 2,206 -143 72.25% YoY % -618.14% -71.20% 821.69% -80.68% -36.17% 1,642.66% - Horiz. % 2,616.08% -504.90% -1,753.15% -190.21% -984.62% -1,542.66% 100.00%
Tax Rate - % - % 1.64 % - % 2.49 % -9.97 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 124.97% 0.00% - Horiz. % 0.00% 0.00% -16.45% 0.00% -24.97% 100.00% -
Total Cost 36,738 36,193 34,176 21,743 18,698 33,534 306 122.03% YoY % 1.51% 5.90% 57.18% 16.29% -44.24% 10,858.82% - Horiz. % 12,005.88% 11,827.78% 11,168.63% 7,105.56% 6,110.46% 10,958.82% 100.00%
Net Worth 144,202 146,230 131,796 145,247 121,521 100,892 321,750 -12.51% YoY % -1.39% 10.95% -9.26% 19.52% 20.45% -68.64% - Horiz. % 44.82% 45.45% 40.96% 45.14% 37.77% 31.36% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - 1,193 - - 1,622 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 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. % 0.00% 0.00% 64.76% 0.00% 0.00% 100.00% -
Equity 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 144,202 146,230 131,796 145,247 121,521 100,892 321,750 -12.51% YoY % -1.39% 10.95% -9.26% 19.52% 20.45% -68.64% - Horiz. % 44.82% 45.45% 40.96% 45.14% 37.77% 31.36% 100.00%
NOSH 1,514,731 1,376,937 1,193,809 1,360,000 1,083,076 648,823 79,444 63.41% YoY % 10.01% 15.34% -12.22% 25.57% 66.93% 716.70% - Horiz. % 1,906.65% 1,733.21% 1,502.70% 1,711.89% 1,363.31% 816.70% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -11.37 % 2.04 % 6.85 % 1.28 % 7.00 % 6.17 % -87.73 % -28.85% YoY % -657.35% -70.22% 435.16% -81.71% 13.45% 107.03% - Horiz. % 12.96% -2.33% -7.81% -1.46% -7.98% -7.03% 100.00%
ROE -2.59 % 0.49 % 1.90 % 0.19 % 1.16 % 2.19 % -0.04 % 100.33% YoY % -628.57% -74.21% 900.00% -83.62% -47.03% 5,575.00% - Horiz. % 6,475.00% -1,225.00% -4,750.00% -475.00% -2,900.00% -5,475.00% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 2.18 2.68 3.07 1.62 1.86 5.51 0.21 47.67% YoY % -18.66% -12.70% 89.51% -12.90% -66.24% 2,523.81% - Horiz. % 1,038.10% 1,276.19% 1,461.90% 771.43% 885.71% 2,623.81% 100.00%
EPS -0.25 0.05 0.21 0.02 0.13 0.34 -0.18 5.63% YoY % -600.00% -76.19% 950.00% -84.62% -61.76% 288.89% - Horiz. % 138.89% -27.78% -116.67% -11.11% -72.22% -188.89% 100.00%
DPS 0.00 0.00 0.10 0.00 0.00 0.25 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 40.00% 0.00% 0.00% 100.00% -
NAPS 0.0952 0.1062 0.1104 0.1068 0.1122 0.1555 4.0500 -46.46% YoY % -10.36% -3.80% 3.37% -4.81% -27.85% -96.16% - Horiz. % 2.35% 2.62% 2.73% 2.64% 2.77% 3.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 2.18 2.44 2.42 1.45 1.33 2.36 0.01 145.23% YoY % -10.66% 0.83% 66.90% 9.02% -43.64% 23,500.00% - Horiz. % 21,800.00% 24,400.00% 24,200.00% 14,500.00% 13,300.00% 23,600.00% 100.00%
EPS -0.25 0.05 0.17 0.02 0.09 0.15 -0.01 70.96% YoY % -600.00% -70.59% 750.00% -77.78% -40.00% 1,600.00% - Horiz. % 2,500.00% -500.00% -1,700.00% -200.00% -900.00% -1,500.00% 100.00%
DPS 0.00 0.00 0.08 0.00 0.00 0.11 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 72.73% 0.00% 0.00% 100.00% -
NAPS 0.0951 0.0965 0.0870 0.0958 0.0802 0.0666 0.2123 -12.52% YoY % -1.45% 10.92% -9.19% 19.45% 20.42% -68.63% - Horiz. % 44.80% 45.45% 40.98% 45.12% 37.78% 31.37% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.0400 0.0800 0.1250 0.0950 0.1150 0.3400 0.2100 -
P/RPS 1.84 2.98 4.07 5.87 6.19 6.17 0.00 - YoY % -38.26% -26.78% -30.66% -5.17% 0.32% 0.00% - Horiz. % 29.82% 48.30% 65.96% 95.14% 100.32% 100.00% -
P/EPS -16.20 152.57 59.52 475.00 88.46 100.00 0.00 - YoY % -110.62% 156.33% -87.47% 436.97% -11.54% 0.00% - Horiz. % -16.20% 152.57% 59.52% 475.00% 88.46% 100.00% -
EY -6.17 0.66 1.68 0.21 1.13 1.00 0.00 - YoY % -1,034.85% -60.71% 700.00% -81.42% 13.00% 0.00% - Horiz. % -617.00% 66.00% 168.00% 21.00% 113.00% 100.00% -
DY 0.00 0.00 0.80 0.00 0.00 0.74 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 108.11% 0.00% 0.00% 100.00% -
P/NAPS 0.42 0.75 1.13 0.89 1.02 2.19 0.05 42.55% YoY % -44.00% -33.63% 26.97% -12.75% -53.42% 4,280.00% - Horiz. % 840.00% 1,500.00% 2,260.00% 1,780.00% 2,040.00% 4,380.00% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 17/08/18 16/08/17 18/08/16 19/08/15 13/08/14 20/08/13 -
Price 0.0450 0.0750 0.1550 0.1150 0.1000 0.2150 0.2200 -
P/RPS 2.07 2.80 5.04 7.10 5.39 3.90 0.00 - YoY % -26.07% -44.44% -29.01% 31.73% 38.21% 0.00% - Horiz. % 53.08% 71.79% 129.23% 182.05% 138.21% 100.00% -
P/EPS -18.22 143.03 73.81 575.00 76.92 63.24 0.00 - YoY % -112.74% 93.78% -87.16% 647.53% 21.63% 0.00% - Horiz. % -28.81% 226.17% 116.71% 909.23% 121.63% 100.00% -
EY -5.49 0.70 1.35 0.17 1.30 1.58 0.00 - YoY % -884.29% -48.15% 694.12% -86.92% -17.72% 0.00% - Horiz. % -347.47% 44.30% 85.44% 10.76% 82.28% 100.00% -
DY 0.00 0.00 0.65 0.00 0.00 1.16 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 56.03% 0.00% 0.00% 100.00% -
P/NAPS 0.47 0.71 1.40 1.08 0.89 1.38 0.06 40.90% YoY % -33.80% -49.29% 29.63% 21.35% -35.51% 2,200.00% - Horiz. % 783.33% 1,183.33% 2,333.33% 1,800.00% 1,483.33% 2,300.00% 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.
Comment
JAG-Q2-2018-Results.pdf 
