Highlights

[JAG] YoY Quarter Result on 2013-09-30 [#3]

Stock [JAG]: JAG BHD
Announcement Date 21-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     15.38%    YoY -     -95.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 26,845 20,238 31,042 114 187 107 151 136.94%
  YoY % 32.65% -34.80% 27,129.82% -39.04% 74.77% -29.14% -
  Horiz. % 17,778.15% 13,402.65% 20,557.62% 75.50% 123.84% 70.86% 100.00%
PBT 1,283 -16,890 1,915 -121 -72 -140 -215 -
  YoY % 107.60% -981.98% 1,682.64% -68.06% 48.57% 34.88% -
  Horiz. % -596.74% 7,855.81% -890.70% 56.28% 33.49% 65.12% 100.00%
Tax -3 -398 -200 0 10 0 0 -
  YoY % 99.25% -99.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -30.00% -3,980.00% -2,000.00% 0.00% 100.00% - -
NP 1,280 -17,288 1,715 -121 -62 -140 -215 -
  YoY % 107.40% -1,108.05% 1,517.36% -95.16% 55.71% 34.88% -
  Horiz. % -595.35% 8,040.93% -797.67% 56.28% 28.84% 65.12% 100.00%
NP to SH 1,259 -17,288 1,715 -121 -62 -140 -215 -
  YoY % 107.28% -1,108.05% 1,517.36% -95.16% 55.71% 34.88% -
  Horiz. % -585.58% 8,040.93% -797.67% 56.28% 28.84% 65.12% 100.00%
Tax Rate 0.23 % - % 10.44 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.20% 0.00% 100.00% - - - -
Total Cost 25,565 37,526 29,327 235 249 247 366 102.81%
  YoY % -31.87% 27.96% 12,379.57% -5.62% 0.81% -32.51% -
  Horiz. % 6,984.97% 10,253.00% 8,012.84% 64.21% 68.03% 67.49% 100.00%
Net Worth 123,496 113,513 91,323 3,145 3,363 2,534 2,215 95.33%
  YoY % 8.79% 24.30% 2,802.85% -6.47% 32.70% 14.43% -
  Horiz. % 5,575.08% 5,124.42% 4,122.69% 142.02% 151.84% 114.43% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 2,143 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 125.00 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 123,496 113,513 91,323 3,145 3,363 2,534 2,215 95.33%
  YoY % 8.79% 24.30% 2,802.85% -6.47% 32.70% 14.43% -
  Horiz. % 5,575.08% 5,124.42% 4,122.69% 142.02% 151.84% 114.43% 100.00%
NOSH 1,144,545 1,087,295 857,499 80,666 77,500 73,684 65,151 61.16%
  YoY % 5.27% 26.80% 963.02% 4.09% 5.18% 13.10% -
  Horiz. % 1,756.74% 1,668.87% 1,316.16% 123.81% 118.95% 113.10% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.77 % -85.42 % 5.52 % -106.14 % -33.16 % -130.84 % -142.38 % -
  YoY % 105.58% -1,647.46% 105.20% -220.08% 74.66% 8.11% -
  Horiz. % -3.35% 59.99% -3.88% 74.55% 23.29% 91.89% 100.00%
ROE 1.02 % -15.23 % 1.88 % -3.85 % -1.84 % -5.52 % -9.71 % -
  YoY % 106.70% -910.11% 148.83% -109.24% 66.67% 43.15% -
  Horiz. % -10.50% 156.85% -19.36% 39.65% 18.95% 56.85% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.35 1.86 3.62 0.14 0.24 0.15 0.23 47.25%
  YoY % 26.34% -48.62% 2,485.71% -41.67% 60.00% -34.78% -
  Horiz. % 1,021.74% 808.70% 1,573.91% 60.87% 104.35% 65.22% 100.00%
EPS 0.11 -1.59 0.20 -0.15 -0.08 -0.19 -0.33 -
  YoY % 106.92% -895.00% 233.33% -87.50% 57.89% 42.42% -
  Horiz. % -33.33% 481.82% -60.61% 45.45% 24.24% 57.58% 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 0.1079 0.1044 0.1065 0.0390 0.0434 0.0344 0.0340 21.20%
  YoY % 3.35% -1.97% 173.08% -10.14% 26.16% 1.18% -
  Horiz. % 317.35% 307.06% 313.24% 114.71% 127.65% 101.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.77 1.34 2.05 0.01 0.01 0.01 0.01 136.77%
  YoY % 32.09% -34.63% 20,400.00% 0.00% 0.00% 0.00% -
  Horiz. % 17,700.00% 13,400.00% 20,500.00% 100.00% 100.00% 100.00% 100.00%
EPS 0.08 -1.14 0.11 -0.01 0.00 -0.01 -0.01 -
  YoY % 107.02% -1,136.36% 1,200.00% 0.00% 0.00% 0.00% -
  Horiz. % -800.00% 11,400.00% -1,100.00% 100.00% -0.00% 100.00% 100.00%
DPS 0.00 0.00 0.14 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 0.0815 0.0749 0.0603 0.0021 0.0022 0.0017 0.0015 94.50%
  YoY % 8.81% 24.21% 2,771.43% -4.55% 29.41% 13.33% -
  Horiz. % 5,433.33% 4,993.33% 4,020.00% 140.00% 146.67% 113.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.1000 0.1000 0.2100 0.2100 0.1700 0.2100 0.1200 -
P/RPS 4.26 5.37 5.80 0.00 70.45 144.61 51.78 -34.03%
  YoY % -20.67% -7.41% 0.00% 0.00% -51.28% 179.28% -
  Horiz. % 8.23% 10.37% 11.20% 0.00% 136.06% 279.28% 100.00%
P/EPS 90.91 -6.29 105.00 0.00 -212.50 -110.53 -36.36 -
  YoY % 1,545.31% -105.99% 0.00% 0.00% -92.26% -203.99% -
  Horiz. % -250.03% 17.30% -288.78% -0.00% 584.43% 303.99% 100.00%
EY 1.10 -15.90 0.95 0.00 -0.47 -0.90 -2.75 -
  YoY % 106.92% -1,773.68% 0.00% 0.00% 47.78% 67.27% -
  Horiz. % -40.00% 578.18% -34.55% -0.00% 17.09% 32.73% 100.00%
DY 0.00 0.00 1.19 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 0.93 0.96 1.97 0.00 3.92 6.10 3.53 -19.92%
  YoY % -3.12% -51.27% 0.00% 0.00% -35.74% 72.80% -
  Horiz. % 26.35% 27.20% 55.81% 0.00% 111.05% 172.80% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 27/11/15 20/11/14 21/11/13 28/11/12 21/11/11 26/11/10 -
Price 0.1100 0.0950 0.2200 0.3100 0.2200 0.2400 0.1300 -
P/RPS 4.69 5.10 6.08 0.00 91.18 165.27 56.09 -33.85%
  YoY % -8.04% -16.12% 0.00% 0.00% -44.83% 194.65% -
  Horiz. % 8.36% 9.09% 10.84% 0.00% 162.56% 294.65% 100.00%
P/EPS 100.00 -5.97 110.00 0.00 -275.00 -126.32 -39.39 -
  YoY % 1,775.04% -105.43% 0.00% 0.00% -117.70% -220.69% -
  Horiz. % -253.87% 15.16% -279.26% -0.00% 698.15% 320.69% 100.00%
EY 1.00 -16.74 0.91 0.00 -0.36 -0.79 -2.54 -
  YoY % 105.97% -1,939.56% 0.00% 0.00% 54.43% 68.90% -
  Horiz. % -39.37% 659.06% -35.83% -0.00% 14.17% 31.10% 100.00%
DY 0.00 0.00 1.14 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 1.02 0.91 2.07 0.00 5.07 6.98 3.82 -19.74%
  YoY % 12.09% -56.04% 0.00% 0.00% -27.36% 82.72% -
  Horiz. % 26.70% 23.82% 54.19% 0.00% 132.72% 182.72% 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.
 


 

338  199  528  1197 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.485+0.005 
 KNM 0.365+0.005 
 ARMADA 0.475-0.02 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers