Highlights

[JAG] YoY Quarter Result on 2011-09-30 [#3]

Stock [JAG]: JAG BHD
Announcement Date 21-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -268.42%    YoY -     34.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 31,042 114 187 107 151 155 235 125.59%
  YoY % 27,129.82% -39.04% 74.77% -29.14% -2.58% -34.04% -
  Horiz. % 13,209.36% 48.51% 79.57% 45.53% 64.26% 65.96% 100.00%
PBT 1,915 -121 -72 -140 -215 -259 -138 -
  YoY % 1,682.64% -68.06% 48.57% 34.88% 16.99% -87.68% -
  Horiz. % -1,387.68% 87.68% 52.17% 101.45% 155.80% 187.68% 100.00%
Tax -200 0 10 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -2,000.00% 0.00% 100.00% - - - -
NP 1,715 -121 -62 -140 -215 -259 -138 -
  YoY % 1,517.36% -95.16% 55.71% 34.88% 16.99% -87.68% -
  Horiz. % -1,242.75% 87.68% 44.93% 101.45% 155.80% 187.68% 100.00%
NP to SH 1,715 -121 -62 -140 -215 -259 -138 -
  YoY % 1,517.36% -95.16% 55.71% 34.88% 16.99% -87.68% -
  Horiz. % -1,242.75% 87.68% 44.93% 101.45% 155.80% 187.68% 100.00%
Tax Rate 10.44 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 29,327 235 249 247 366 414 373 106.91%
  YoY % 12,379.57% -5.62% 0.81% -32.51% -11.59% 10.99% -
  Horiz. % 7,862.47% 63.00% 66.76% 66.22% 98.12% 110.99% 100.00%
Net Worth 91,323 3,145 3,363 2,534 2,215 2,523 3,088 75.80%
  YoY % 2,802.85% -6.47% 32.70% 14.43% -12.22% -18.29% -
  Horiz. % 2,956.83% 101.86% 108.90% 82.07% 71.72% 81.71% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 2,143 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 125.00 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 91,323 3,145 3,363 2,534 2,215 2,523 3,088 75.80%
  YoY % 2,802.85% -6.47% 32.70% 14.43% -12.22% -18.29% -
  Horiz. % 2,956.83% 101.86% 108.90% 82.07% 71.72% 81.71% 100.00%
NOSH 857,499 80,666 77,500 73,684 65,151 66,410 65,714 53.41%
  YoY % 963.02% 4.09% 5.18% 13.10% -1.90% 1.06% -
  Horiz. % 1,304.89% 122.75% 117.93% 112.13% 99.14% 101.06% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.52 % -106.14 % -33.16 % -130.84 % -142.38 % -167.10 % -58.72 % -
  YoY % 105.20% -220.08% 74.66% 8.11% 14.79% -184.57% -
  Horiz. % -9.40% 180.76% 56.47% 222.82% 242.47% 284.57% 100.00%
ROE 1.88 % -3.85 % -1.84 % -5.52 % -9.71 % -10.26 % -4.47 % -
  YoY % 148.83% -109.24% 66.67% 43.15% 5.36% -129.53% -
  Horiz. % -42.06% 86.13% 41.16% 123.49% 217.23% 229.53% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 3.62 0.14 0.24 0.15 0.23 0.23 0.36 46.89%
  YoY % 2,485.71% -41.67% 60.00% -34.78% 0.00% -36.11% -
  Horiz. % 1,005.56% 38.89% 66.67% 41.67% 63.89% 63.89% 100.00%
EPS 0.20 -0.15 -0.08 -0.19 -0.33 -0.39 -0.21 -
  YoY % 233.33% -87.50% 57.89% 42.42% 15.38% -85.71% -
  Horiz. % -95.24% 71.43% 38.10% 90.48% 157.14% 185.71% 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 0.1065 0.0390 0.0434 0.0344 0.0340 0.0380 0.0470 14.60%
  YoY % 173.08% -10.14% 26.16% 1.18% -10.53% -19.15% -
  Horiz. % 226.60% 82.98% 92.34% 73.19% 72.34% 80.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.05 0.01 0.01 0.01 0.01 0.01 0.02 116.26%
  YoY % 20,400.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 10,250.00% 50.00% 50.00% 50.00% 50.00% 50.00% 100.00%
EPS 0.11 -0.01 0.00 -0.01 -0.01 -0.02 -0.01 -
  YoY % 1,200.00% 0.00% 0.00% 0.00% 50.00% -100.00% -
  Horiz. % -1,100.00% 100.00% -0.00% 100.00% 100.00% 200.00% 100.00%
DPS 0.14 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 0.0603 0.0021 0.0022 0.0017 0.0015 0.0017 0.0020 76.37%
  YoY % 2,771.43% -4.55% 29.41% 13.33% -11.76% -15.00% -
  Horiz. % 3,015.00% 105.00% 110.00% 85.00% 75.00% 85.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.2100 0.2100 0.1700 0.2100 0.1200 0.0600 0.0900 -
P/RPS 5.80 0.00 70.45 144.61 51.78 25.71 25.17 -21.69%
  YoY % 0.00% 0.00% -51.28% 179.28% 101.40% 2.15% -
  Horiz. % 23.04% 0.00% 279.90% 574.53% 205.72% 102.15% 100.00%
P/EPS 105.00 0.00 -212.50 -110.53 -36.36 -15.38 -42.86 -
  YoY % 0.00% 0.00% -92.26% -203.99% -136.41% 64.12% -
  Horiz. % -244.98% -0.00% 495.80% 257.89% 84.83% 35.88% 100.00%
EY 0.95 0.00 -0.47 -0.90 -2.75 -6.50 -2.33 -
  YoY % 0.00% 0.00% 47.78% 67.27% 57.69% -178.97% -
  Horiz. % -40.77% -0.00% 20.17% 38.63% 118.03% 278.97% 100.00%
DY 1.19 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 1.97 0.00 3.92 6.10 3.53 1.58 1.91 0.52%
  YoY % 0.00% 0.00% -35.74% 72.80% 123.42% -17.28% -
  Horiz. % 103.14% 0.00% 205.24% 319.37% 184.82% 82.72% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 21/11/13 28/11/12 21/11/11 26/11/10 25/11/09 28/11/08 -
Price 0.2200 0.3100 0.2200 0.2400 0.1300 0.0700 0.0800 -
P/RPS 6.08 0.00 91.18 165.27 56.09 29.99 22.37 -19.51%
  YoY % 0.00% 0.00% -44.83% 194.65% 87.03% 34.06% -
  Horiz. % 27.18% 0.00% 407.60% 738.80% 250.74% 134.06% 100.00%
P/EPS 110.00 0.00 -275.00 -126.32 -39.39 -17.95 -38.10 -
  YoY % 0.00% 0.00% -117.70% -220.69% -119.44% 52.89% -
  Horiz. % -288.71% -0.00% 721.78% 331.55% 103.39% 47.11% 100.00%
EY 0.91 0.00 -0.36 -0.79 -2.54 -5.57 -2.63 -
  YoY % 0.00% 0.00% 54.43% 68.90% 54.40% -111.79% -
  Horiz. % -34.60% -0.00% 13.69% 30.04% 96.58% 211.79% 100.00%
DY 1.14 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 2.07 0.00 5.07 6.98 3.82 1.84 1.70 3.33%
  YoY % 0.00% 0.00% -27.36% 82.72% 107.61% 8.24% -
  Horiz. % 121.76% 0.00% 298.24% 410.59% 224.71% 108.24% 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.
 


 

139  133  417  1576 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.2550.00 
 WCEHB 0.325+0.02 
 SLVEST 0.89+0.025 
 PERDANA-PR 0.020.00 
 HSI-H8F 0.235-0.01 
 FPGROUP 0.68-0.005 
 MEDIAC 0.225+0.01 
 GFM-WC 0.080.00 
 KNM-WB 0.04-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers