Highlights

[JAG] YoY Quarter Result on 2010-09-30 [#3]

Stock [JAG]: JAG BHD
Announcement Date 26-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -995.83%    YoY -     16.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 114 187 107 151 155 235 408 -19.13%
  YoY % -39.04% 74.77% -29.14% -2.58% -34.04% -42.40% -
  Horiz. % 27.94% 45.83% 26.23% 37.01% 37.99% 57.60% 100.00%
PBT -121 -72 -140 -215 -259 -138 -227 -9.95%
  YoY % -68.06% 48.57% 34.88% 16.99% -87.68% 39.21% -
  Horiz. % 53.30% 31.72% 61.67% 94.71% 114.10% 60.79% 100.00%
Tax 0 10 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NP -121 -62 -140 -215 -259 -138 -227 -9.95%
  YoY % -95.16% 55.71% 34.88% 16.99% -87.68% 39.21% -
  Horiz. % 53.30% 27.31% 61.67% 94.71% 114.10% 60.79% 100.00%
NP to SH -121 -62 -140 -215 -259 -138 -227 -9.95%
  YoY % -95.16% 55.71% 34.88% 16.99% -87.68% 39.21% -
  Horiz. % 53.30% 27.31% 61.67% 94.71% 114.10% 60.79% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 235 249 247 366 414 373 635 -15.25%
  YoY % -5.62% 0.81% -32.51% -11.59% 10.99% -41.26% -
  Horiz. % 37.01% 39.21% 38.90% 57.64% 65.20% 58.74% 100.00%
Net Worth 3,145 3,363 2,534 2,215 2,523 3,088 3,672 -2.54%
  YoY % -6.47% 32.70% 14.43% -12.22% -18.29% -15.89% -
  Horiz. % 85.67% 91.60% 69.03% 60.32% 68.72% 84.11% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 3,145 3,363 2,534 2,215 2,523 3,088 3,672 -2.54%
  YoY % -6.47% 32.70% 14.43% -12.22% -18.29% -15.89% -
  Horiz. % 85.67% 91.60% 69.03% 60.32% 68.72% 84.11% 100.00%
NOSH 80,666 77,500 73,684 65,151 66,410 65,714 66,764 3.20%
  YoY % 4.09% 5.18% 13.10% -1.90% 1.06% -1.57% -
  Horiz. % 120.82% 116.08% 110.36% 97.58% 99.47% 98.43% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -106.14 % -33.16 % -130.84 % -142.38 % -167.10 % -58.72 % -55.64 % 11.35%
  YoY % -220.08% 74.66% 8.11% 14.79% -184.57% -5.54% -
  Horiz. % 190.76% 59.60% 235.15% 255.90% 300.32% 105.54% 100.00%
ROE -3.85 % -1.84 % -5.52 % -9.71 % -10.26 % -4.47 % -6.18 % -7.58%
  YoY % -109.24% 66.67% 43.15% 5.36% -129.53% 27.67% -
  Horiz. % 62.30% 29.77% 89.32% 157.12% 166.02% 72.33% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.14 0.24 0.15 0.23 0.23 0.36 0.61 -21.74%
  YoY % -41.67% 60.00% -34.78% 0.00% -36.11% -40.98% -
  Horiz. % 22.95% 39.34% 24.59% 37.70% 37.70% 59.02% 100.00%
EPS -0.15 -0.08 -0.19 -0.33 -0.39 -0.21 -0.34 -12.74%
  YoY % -87.50% 57.89% 42.42% 15.38% -85.71% 38.24% -
  Horiz. % 44.12% 23.53% 55.88% 97.06% 114.71% 61.76% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.0390 0.0434 0.0344 0.0340 0.0380 0.0470 0.0550 -5.56%
  YoY % -10.14% 26.16% 1.18% -10.53% -19.15% -14.55% -
  Horiz. % 70.91% 78.91% 62.55% 61.82% 69.09% 85.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.01 0.01 0.01 0.01 0.01 0.02 0.03 -16.72%
  YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -33.33% -
  Horiz. % 33.33% 33.33% 33.33% 33.33% 33.33% 66.67% 100.00%
EPS -0.01 0.00 -0.01 -0.01 -0.02 -0.01 -0.01 -
  YoY % 0.00% 0.00% 0.00% 50.00% -100.00% 0.00% -
  Horiz. % 100.00% -0.00% 100.00% 100.00% 200.00% 100.00% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.0021 0.0022 0.0017 0.0015 0.0017 0.0020 0.0024 -2.20%
  YoY % -4.55% 29.41% 13.33% -11.76% -15.00% -16.67% -
  Horiz. % 87.50% 91.67% 70.83% 62.50% 70.83% 83.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.2100 0.1700 0.2100 0.1200 0.0600 0.0900 0.2200 -
P/RPS 0.00 70.45 144.61 51.78 25.71 25.17 36.00 -
  YoY % 0.00% -51.28% 179.28% 101.40% 2.15% -30.08% -
  Horiz. % 0.00% 195.69% 401.69% 143.83% 71.42% 69.92% 100.00%
P/EPS 0.00 -212.50 -110.53 -36.36 -15.38 -42.86 -64.71 -
  YoY % 0.00% -92.26% -203.99% -136.41% 64.12% 33.77% -
  Horiz. % -0.00% 328.39% 170.81% 56.19% 23.77% 66.23% 100.00%
EY 0.00 -0.47 -0.90 -2.75 -6.50 -2.33 -1.55 -
  YoY % 0.00% 47.78% 67.27% 57.69% -178.97% -50.32% -
  Horiz. % -0.00% 30.32% 58.06% 177.42% 419.35% 150.32% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.00 3.92 6.10 3.53 1.58 1.91 4.00 -
  YoY % 0.00% -35.74% 72.80% 123.42% -17.28% -52.25% -
  Horiz. % 0.00% 98.00% 152.50% 88.25% 39.50% 47.75% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 28/11/12 21/11/11 26/11/10 25/11/09 28/11/08 28/11/07 -
Price 0.3100 0.2200 0.2400 0.1300 0.0700 0.0800 0.1400 -
P/RPS 0.00 91.18 165.27 56.09 29.99 22.37 22.91 -
  YoY % 0.00% -44.83% 194.65% 87.03% 34.06% -2.36% -
  Horiz. % 0.00% 397.99% 721.39% 244.83% 130.90% 97.64% 100.00%
P/EPS 0.00 -275.00 -126.32 -39.39 -17.95 -38.10 -41.18 -
  YoY % 0.00% -117.70% -220.69% -119.44% 52.89% 7.48% -
  Horiz. % -0.00% 667.80% 306.75% 95.65% 43.59% 92.52% 100.00%
EY 0.00 -0.36 -0.79 -2.54 -5.57 -2.63 -2.43 -
  YoY % 0.00% 54.43% 68.90% 54.40% -111.79% -8.23% -
  Horiz. % -0.00% 14.81% 32.51% 104.53% 229.22% 108.23% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.00 5.07 6.98 3.82 1.84 1.70 2.55 -
  YoY % 0.00% -27.36% 82.72% 107.61% 8.24% -33.33% -
  Horiz. % 0.00% 198.82% 273.73% 149.80% 72.16% 66.67% 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