Highlights

[JAG] YoY Quarter Result on 2014-09-30 [#3]

Stock [JAG]: JAG BHD
Announcement Date 20-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -22.26%    YoY -     1,517.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 38,291 26,845 20,238 31,042 114 187 107 166.21%
  YoY % 42.64% 32.65% -34.80% 27,129.82% -39.04% 74.77% -
  Horiz. % 35,785.98% 25,088.79% 18,914.02% 29,011.21% 106.54% 174.77% 100.00%
PBT 2,285 1,283 -16,890 1,915 -121 -72 -140 -
  YoY % 78.10% 107.60% -981.98% 1,682.64% -68.06% 48.57% -
  Horiz. % -1,632.14% -916.43% 12,064.29% -1,367.86% 86.43% 51.43% 100.00%
Tax 12 -3 -398 -200 0 10 0 -
  YoY % 500.00% 99.25% -99.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% -30.00% -3,980.00% -2,000.00% 0.00% 100.00% -
NP 2,297 1,280 -17,288 1,715 -121 -62 -140 -
  YoY % 79.45% 107.40% -1,108.05% 1,517.36% -95.16% 55.71% -
  Horiz. % -1,640.71% -914.29% 12,348.57% -1,225.00% 86.43% 44.29% 100.00%
NP to SH 2,277 1,259 -17,288 1,715 -121 -62 -140 -
  YoY % 80.86% 107.28% -1,108.05% 1,517.36% -95.16% 55.71% -
  Horiz. % -1,626.43% -899.29% 12,348.57% -1,225.00% 86.43% 44.29% 100.00%
Tax Rate -0.53 % 0.23 % - % 10.44 % - % - % - % -
  YoY % -330.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -5.08% 2.20% 0.00% 100.00% - - -
Total Cost 35,994 25,565 37,526 29,327 235 249 247 129.22%
  YoY % 40.79% -31.87% 27.96% 12,379.57% -5.62% 0.81% -
  Horiz. % 14,572.47% 10,350.20% 15,192.71% 11,873.28% 95.14% 100.81% 100.00%
Net Worth 144,083 123,496 113,513 91,323 3,145 3,363 2,534 95.97%
  YoY % 16.67% 8.79% 24.30% 2,802.85% -6.47% 32.70% -
  Horiz. % 5,684.36% 4,872.16% 4,478.32% 3,602.89% 124.12% 132.70% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 2,143 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 144,083 123,496 113,513 91,323 3,145 3,363 2,534 95.97%
  YoY % 16.67% 8.79% 24.30% 2,802.85% -6.47% 32.70% -
  Horiz. % 5,684.36% 4,872.16% 4,478.32% 3,602.89% 124.12% 132.70% 100.00%
NOSH 1,264,999 1,144,545 1,087,295 857,499 80,666 77,500 73,684 60.55%
  YoY % 10.52% 5.27% 26.80% 963.02% 4.09% 5.18% -
  Horiz. % 1,716.79% 1,553.31% 1,475.62% 1,163.75% 109.48% 105.18% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.00 % 4.77 % -85.42 % 5.52 % -106.14 % -33.16 % -130.84 % -
  YoY % 25.79% 105.58% -1,647.46% 105.20% -220.08% 74.66% -
  Horiz. % -4.59% -3.65% 65.29% -4.22% 81.12% 25.34% 100.00%
ROE 1.58 % 1.02 % -15.23 % 1.88 % -3.85 % -1.84 % -5.52 % -
  YoY % 54.90% 106.70% -910.11% 148.83% -109.24% 66.67% -
  Horiz. % -28.62% -18.48% 275.91% -34.06% 69.75% 33.33% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3.03 2.35 1.86 3.62 0.14 0.24 0.15 64.95%
  YoY % 28.94% 26.34% -48.62% 2,485.71% -41.67% 60.00% -
  Horiz. % 2,020.00% 1,566.67% 1,240.00% 2,413.33% 93.33% 160.00% 100.00%
EPS 0.18 0.11 -1.59 0.20 -0.15 -0.08 -0.19 -
  YoY % 63.64% 106.92% -895.00% 233.33% -87.50% 57.89% -
  Horiz. % -94.74% -57.89% 836.84% -105.26% 78.95% 42.11% 100.00%
DPS 0.00 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. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1139 0.1079 0.1044 0.1065 0.0390 0.0434 0.0344 22.06%
  YoY % 5.56% 3.35% -1.97% 173.08% -10.14% 26.16% -
  Horiz. % 331.10% 313.66% 303.49% 309.59% 113.37% 126.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,711,856
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.24 1.57 1.18 1.81 0.01 0.01 0.01 146.24%
  YoY % 42.68% 33.05% -34.81% 18,000.00% 0.00% 0.00% -
  Horiz. % 22,400.00% 15,700.00% 11,800.00% 18,100.00% 100.00% 100.00% 100.00%
EPS 0.13 0.07 -1.01 0.10 -0.01 0.00 -0.01 -
  YoY % 85.71% 106.93% -1,110.00% 1,100.00% 0.00% 0.00% -
  Horiz. % -1,300.00% -700.00% 10,100.00% -1,000.00% 100.00% -0.00% 100.00%
DPS 0.00 0.00 0.00 0.13 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.0842 0.0721 0.0663 0.0533 0.0018 0.0020 0.0015 95.56%
  YoY % 16.78% 8.75% 24.39% 2,861.11% -10.00% 33.33% -
  Horiz. % 5,613.33% 4,806.67% 4,420.00% 3,553.33% 120.00% 133.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.1300 0.1000 0.1000 0.2100 0.2100 0.1700 0.2100 -
P/RPS 4.29 4.26 5.37 5.80 0.00 70.45 144.61 -44.33%
  YoY % 0.70% -20.67% -7.41% 0.00% 0.00% -51.28% -
  Horiz. % 2.97% 2.95% 3.71% 4.01% 0.00% 48.72% 100.00%
P/EPS 72.22 90.91 -6.29 105.00 0.00 -212.50 -110.53 -
  YoY % -20.56% 1,545.31% -105.99% 0.00% 0.00% -92.26% -
  Horiz. % -65.34% -82.25% 5.69% -95.00% -0.00% 192.26% 100.00%
EY 1.38 1.10 -15.90 0.95 0.00 -0.47 -0.90 -
  YoY % 25.45% 106.92% -1,773.68% 0.00% 0.00% 47.78% -
  Horiz. % -153.33% -122.22% 1,766.67% -105.56% -0.00% 52.22% 100.00%
DY 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.14 0.93 0.96 1.97 0.00 3.92 6.10 -24.37%
  YoY % 22.58% -3.12% -51.27% 0.00% 0.00% -35.74% -
  Horiz. % 18.69% 15.25% 15.74% 32.30% 0.00% 64.26% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 22/11/16 27/11/15 20/11/14 21/11/13 28/11/12 21/11/11 -
Price 0.1200 0.1100 0.0950 0.2200 0.3100 0.2200 0.2400 -
P/RPS 3.96 4.69 5.10 6.08 0.00 91.18 165.27 -46.28%
  YoY % -15.57% -8.04% -16.12% 0.00% 0.00% -44.83% -
  Horiz. % 2.40% 2.84% 3.09% 3.68% 0.00% 55.17% 100.00%
P/EPS 66.67 100.00 -5.97 110.00 0.00 -275.00 -126.32 -
  YoY % -33.33% 1,775.04% -105.43% 0.00% 0.00% -117.70% -
  Horiz. % -52.78% -79.16% 4.73% -87.08% -0.00% 217.70% 100.00%
EY 1.50 1.00 -16.74 0.91 0.00 -0.36 -0.79 -
  YoY % 50.00% 105.97% -1,939.56% 0.00% 0.00% 54.43% -
  Horiz. % -189.87% -126.58% 2,118.99% -115.19% -0.00% 45.57% 100.00%
DY 0.00 0.00 0.00 1.14 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.05 1.02 0.91 2.07 0.00 5.07 6.98 -27.05%
  YoY % 2.94% 12.09% -56.04% 0.00% 0.00% -27.36% -
  Horiz. % 15.04% 14.61% 13.04% 29.66% 0.00% 72.64% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers