Highlights

[JAG] YoY Quarter Result on 2015-09-30 [#3]

Stock [JAG]: JAG BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -1,327.84%    YoY -     -1,108.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 36,972 38,291 26,845 20,238 31,042 114 187 141.27%
  YoY % -3.44% 42.64% 32.65% -34.80% 27,129.82% -39.04% -
  Horiz. % 19,771.12% 20,476.47% 14,355.62% 10,822.46% 16,600.00% 60.96% 100.00%
PBT 266 2,285 1,283 -16,890 1,915 -121 -72 -
  YoY % -88.36% 78.10% 107.60% -981.98% 1,682.64% -68.06% -
  Horiz. % -369.44% -3,173.61% -1,781.94% 23,458.33% -2,659.72% 168.06% 100.00%
Tax 12 12 -3 -398 -200 0 10 3.08%
  YoY % 0.00% 500.00% 99.25% -99.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% -30.00% -3,980.00% -2,000.00% 0.00% 100.00%
NP 278 2,297 1,280 -17,288 1,715 -121 -62 -
  YoY % -87.90% 79.45% 107.40% -1,108.05% 1,517.36% -95.16% -
  Horiz. % -448.39% -3,704.84% -2,064.52% 27,883.87% -2,766.13% 195.16% 100.00%
NP to SH 249 2,277 1,259 -17,288 1,715 -121 -62 -
  YoY % -89.06% 80.86% 107.28% -1,108.05% 1,517.36% -95.16% -
  Horiz. % -401.61% -3,672.58% -2,030.65% 27,883.87% -2,766.13% 195.16% 100.00%
Tax Rate -4.51 % -0.53 % 0.23 % - % 10.44 % - % - % -
  YoY % -750.94% -330.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -43.20% -5.08% 2.20% 0.00% 100.00% - -
Total Cost 36,694 35,994 25,565 37,526 29,327 235 249 129.74%
  YoY % 1.94% 40.79% -31.87% 27.96% 12,379.57% -5.62% -
  Horiz. % 14,736.55% 14,455.42% 10,267.07% 15,070.68% 11,777.91% 94.38% 100.00%
Net Worth 146,506 144,083 123,496 113,513 91,323 3,145 3,363 87.52%
  YoY % 1.68% 16.67% 8.79% 24.30% 2,802.85% -6.47% -
  Horiz. % 4,355.76% 4,283.74% 3,671.67% 3,374.87% 2,715.14% 93.53% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 2,143 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 146,506 144,083 123,496 113,513 91,323 3,145 3,363 87.52%
  YoY % 1.68% 16.67% 8.79% 24.30% 2,802.85% -6.47% -
  Horiz. % 4,355.76% 4,283.74% 3,671.67% 3,374.87% 2,715.14% 93.53% 100.00%
NOSH 1,376,937 1,264,999 1,144,545 1,087,295 857,499 80,666 77,500 61.50%
  YoY % 8.85% 10.52% 5.27% 26.80% 963.02% 4.09% -
  Horiz. % 1,776.69% 1,632.26% 1,476.83% 1,402.96% 1,106.45% 104.09% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.75 % 6.00 % 4.77 % -85.42 % 5.52 % -106.14 % -33.16 % -
  YoY % -87.50% 25.79% 105.58% -1,647.46% 105.20% -220.08% -
  Horiz. % -2.26% -18.09% -14.38% 257.60% -16.65% 320.08% 100.00%
ROE 0.17 % 1.58 % 1.02 % -15.23 % 1.88 % -3.85 % -1.84 % -
  YoY % -89.24% 54.90% 106.70% -910.11% 148.83% -109.24% -
  Horiz. % -9.24% -85.87% -55.43% 827.72% -102.17% 209.24% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.69 3.03 2.35 1.86 3.62 0.14 0.24 49.57%
  YoY % -11.22% 28.94% 26.34% -48.62% 2,485.71% -41.67% -
  Horiz. % 1,120.83% 1,262.50% 979.17% 775.00% 1,508.33% 58.33% 100.00%
EPS 0.02 0.18 0.11 -1.59 0.20 -0.15 -0.08 -
  YoY % -88.89% 63.64% 106.92% -895.00% 233.33% -87.50% -
  Horiz. % -25.00% -225.00% -137.50% 1,987.50% -250.00% 187.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1064 0.1139 0.1079 0.1044 0.1065 0.0390 0.0434 16.11%
  YoY % -6.58% 5.56% 3.35% -1.97% 173.08% -10.14% -
  Horiz. % 245.16% 262.44% 248.62% 240.55% 245.39% 89.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.44 2.53 1.77 1.34 2.05 0.01 0.01 149.87%
  YoY % -3.56% 42.94% 32.09% -34.63% 20,400.00% 0.00% -
  Horiz. % 24,400.00% 25,300.00% 17,700.00% 13,400.00% 20,500.00% 100.00% 100.00%
EPS 0.02 0.15 0.08 -1.14 0.11 -0.01 0.00 -
  YoY % -86.67% 87.50% 107.02% -1,136.36% 1,200.00% 0.00% -
  Horiz. % -200.00% -1,500.00% -800.00% 11,400.00% -1,100.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.14 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0967 0.0951 0.0815 0.0749 0.0603 0.0021 0.0022 87.81%
  YoY % 1.68% 16.69% 8.81% 24.21% 2,771.43% -4.55% -
  Horiz. % 4,395.45% 4,322.73% 3,704.55% 3,404.55% 2,740.91% 95.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.0750 0.1300 0.1000 0.1000 0.2100 0.2100 0.1700 -
P/RPS 2.79 4.29 4.26 5.37 5.80 0.00 70.45 -41.60%
  YoY % -34.97% 0.70% -20.67% -7.41% 0.00% 0.00% -
  Horiz. % 3.96% 6.09% 6.05% 7.62% 8.23% 0.00% 100.00%
P/EPS 414.74 72.22 90.91 -6.29 105.00 0.00 -212.50 -
  YoY % 474.27% -20.56% 1,545.31% -105.99% 0.00% 0.00% -
  Horiz. % -195.17% -33.99% -42.78% 2.96% -49.41% -0.00% 100.00%
EY 0.24 1.38 1.10 -15.90 0.95 0.00 -0.47 -
  YoY % -82.61% 25.45% 106.92% -1,773.68% 0.00% 0.00% -
  Horiz. % -51.06% -293.62% -234.04% 3,382.98% -202.13% -0.00% 100.00%
DY 0.00 0.00 0.00 0.00 1.19 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.70 1.14 0.93 0.96 1.97 0.00 3.92 -24.95%
  YoY % -38.60% 22.58% -3.12% -51.27% 0.00% 0.00% -
  Horiz. % 17.86% 29.08% 23.72% 24.49% 50.26% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 16/11/18 27/11/17 22/11/16 27/11/15 20/11/14 21/11/13 28/11/12 -
Price 0.0600 0.1200 0.1100 0.0950 0.2200 0.3100 0.2200 -
P/RPS 2.23 3.96 4.69 5.10 6.08 0.00 91.18 -46.11%
  YoY % -43.69% -15.57% -8.04% -16.12% 0.00% 0.00% -
  Horiz. % 2.45% 4.34% 5.14% 5.59% 6.67% 0.00% 100.00%
P/EPS 331.79 66.67 100.00 -5.97 110.00 0.00 -275.00 -
  YoY % 397.66% -33.33% 1,775.04% -105.43% 0.00% 0.00% -
  Horiz. % -120.65% -24.24% -36.36% 2.17% -40.00% -0.00% 100.00%
EY 0.30 1.50 1.00 -16.74 0.91 0.00 -0.36 -
  YoY % -80.00% 50.00% 105.97% -1,939.56% 0.00% 0.00% -
  Horiz. % -83.33% -416.67% -277.78% 4,650.00% -252.78% -0.00% 100.00%
DY 0.00 0.00 0.00 0.00 1.14 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.56 1.05 1.02 0.91 2.07 0.00 5.07 -30.72%
  YoY % -46.67% 2.94% 12.09% -56.04% 0.00% 0.00% -
  Horiz. % 11.05% 20.71% 20.12% 17.95% 40.83% 0.00% 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.
 


 

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