Highlights

[JAG] YoY Quarter Result on 2016-09-30 [#3]

Stock [JAG]: JAG BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     362.87%    YoY -     107.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 44,889 36,972 38,291 26,845 20,238 31,042 114 170.61%
  YoY % 21.41% -3.44% 42.64% 32.65% -34.80% 27,129.82% -
  Horiz. % 39,376.32% 32,431.58% 33,588.59% 23,548.25% 17,752.63% 27,229.82% 100.00%
PBT -3,839 266 2,285 1,283 -16,890 1,915 -121 77.88%
  YoY % -1,543.23% -88.36% 78.10% 107.60% -981.98% 1,682.64% -
  Horiz. % 3,172.73% -219.83% -1,888.43% -1,060.33% 13,958.68% -1,582.64% 100.00%
Tax -655 12 12 -3 -398 -200 0 -
  YoY % -5,558.33% 0.00% 500.00% 99.25% -99.00% 0.00% -
  Horiz. % 327.50% -6.00% -6.00% 1.50% 199.00% 100.00% -
NP -4,494 278 2,297 1,280 -17,288 1,715 -121 82.61%
  YoY % -1,716.55% -87.90% 79.45% 107.40% -1,108.05% 1,517.36% -
  Horiz. % 3,714.05% -229.75% -1,898.35% -1,057.85% 14,287.60% -1,417.36% 100.00%
NP to SH -4,491 249 2,277 1,259 -17,288 1,715 -121 82.59%
  YoY % -1,903.61% -89.06% 80.86% 107.28% -1,108.05% 1,517.36% -
  Horiz. % 3,711.57% -205.79% -1,881.82% -1,040.50% 14,287.60% -1,417.36% 100.00%
Tax Rate - % -4.51 % -0.53 % 0.23 % - % 10.44 % - % -
  YoY % 0.00% -750.94% -330.43% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -43.20% -5.08% 2.20% 0.00% 100.00% -
Total Cost 49,383 36,694 35,994 25,565 37,526 29,327 235 143.73%
  YoY % 34.58% 1.94% 40.79% -31.87% 27.96% 12,379.57% -
  Horiz. % 21,014.04% 15,614.47% 15,316.60% 10,878.72% 15,968.51% 12,479.57% 100.00%
Net Worth 139,809 146,506 144,083 123,496 113,513 91,323 3,145 88.15%
  YoY % -4.57% 1.68% 16.67% 8.79% 24.30% 2,802.85% -
  Horiz. % 4,444.05% 4,656.90% 4,579.90% 3,925.51% 3,608.19% 2,902.85% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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% 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% 0.00% 100.00% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 139,809 146,506 144,083 123,496 113,513 91,323 3,145 88.15%
  YoY % -4.57% 1.68% 16.67% 8.79% 24.30% 2,802.85% -
  Horiz. % 4,444.05% 4,656.90% 4,579.90% 3,925.51% 3,608.19% 2,902.85% 100.00%
NOSH 1,514,731 1,376,937 1,264,999 1,144,545 1,087,295 857,499 80,666 63.00%
  YoY % 10.01% 8.85% 10.52% 5.27% 26.80% 963.02% -
  Horiz. % 1,877.77% 1,706.95% 1,568.18% 1,418.86% 1,347.89% 1,063.02% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -10.01 % 0.75 % 6.00 % 4.77 % -85.42 % 5.52 % -106.14 % -32.52%
  YoY % -1,434.67% -87.50% 25.79% 105.58% -1,647.46% 105.20% -
  Horiz. % 9.43% -0.71% -5.65% -4.49% 80.48% -5.20% 100.00%
ROE -3.21 % 0.17 % 1.58 % 1.02 % -15.23 % 1.88 % -3.85 % -2.98%
  YoY % -1,988.24% -89.24% 54.90% 106.70% -910.11% 148.83% -
  Horiz. % 83.38% -4.42% -41.04% -26.49% 395.58% -48.83% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.96 2.69 3.03 2.35 1.86 3.62 0.14 66.25%
  YoY % 10.04% -11.22% 28.94% 26.34% -48.62% 2,485.71% -
  Horiz. % 2,114.29% 1,921.43% 2,164.29% 1,678.57% 1,328.57% 2,585.71% 100.00%
EPS -0.30 0.02 0.18 0.11 -1.59 0.20 -0.15 12.24%
  YoY % -1,600.00% -88.89% 63.64% 106.92% -895.00% 233.33% -
  Horiz. % 200.00% -13.33% -120.00% -73.33% 1,060.00% -133.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0923 0.1064 0.1139 0.1079 0.1044 0.1065 0.0390 15.43%
  YoY % -13.25% -6.58% 5.56% 3.35% -1.97% 173.08% -
  Horiz. % 236.67% 272.82% 292.05% 276.67% 267.69% 273.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.96 2.44 2.53 1.77 1.34 2.05 0.01 158.04%
  YoY % 21.31% -3.56% 42.94% 32.09% -34.63% 20,400.00% -
  Horiz. % 29,600.00% 24,400.00% 25,300.00% 17,700.00% 13,400.00% 20,500.00% 100.00%
EPS -0.30 0.02 0.15 0.08 -1.14 0.11 -0.01 76.23%
  YoY % -1,600.00% -86.67% 87.50% 107.02% -1,136.36% 1,200.00% -
  Horiz. % 3,000.00% -200.00% -1,500.00% -800.00% 11,400.00% -1,100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0922 0.0967 0.0951 0.0815 0.0749 0.0603 0.0021 87.77%
  YoY % -4.65% 1.68% 16.69% 8.81% 24.21% 2,771.43% -
  Horiz. % 4,390.48% 4,604.76% 4,528.57% 3,880.95% 3,566.67% 2,871.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.0350 0.0750 0.1300 0.1000 0.1000 0.2100 0.2100 -
P/RPS 1.18 2.79 4.29 4.26 5.37 5.80 0.00 -
  YoY % -57.71% -34.97% 0.70% -20.67% -7.41% 0.00% -
  Horiz. % 20.34% 48.10% 73.97% 73.45% 92.59% 100.00% -
P/EPS -11.80 414.74 72.22 90.91 -6.29 105.00 0.00 -
  YoY % -102.85% 474.27% -20.56% 1,545.31% -105.99% 0.00% -
  Horiz. % -11.24% 394.99% 68.78% 86.58% -5.99% 100.00% -
EY -8.47 0.24 1.38 1.10 -15.90 0.95 0.00 -
  YoY % -3,629.17% -82.61% 25.45% 106.92% -1,773.68% 0.00% -
  Horiz. % -891.58% 25.26% 145.26% 115.79% -1,673.68% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 1.19 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.38 0.70 1.14 0.93 0.96 1.97 0.00 -
  YoY % -45.71% -38.60% 22.58% -3.12% -51.27% 0.00% -
  Horiz. % 19.29% 35.53% 57.87% 47.21% 48.73% 100.00% -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 15/11/19 16/11/18 27/11/17 22/11/16 27/11/15 20/11/14 21/11/13 -
Price 0.0350 0.0600 0.1200 0.1100 0.0950 0.2200 0.3100 -
P/RPS 1.18 2.23 3.96 4.69 5.10 6.08 0.00 -
  YoY % -47.09% -43.69% -15.57% -8.04% -16.12% 0.00% -
  Horiz. % 19.41% 36.68% 65.13% 77.14% 83.88% 100.00% -
P/EPS -11.80 331.79 66.67 100.00 -5.97 110.00 0.00 -
  YoY % -103.56% 397.66% -33.33% 1,775.04% -105.43% 0.00% -
  Horiz. % -10.73% 301.63% 60.61% 90.91% -5.43% 100.00% -
EY -8.47 0.30 1.50 1.00 -16.74 0.91 0.00 -
  YoY % -2,923.33% -80.00% 50.00% 105.97% -1,939.56% 0.00% -
  Horiz. % -930.77% 32.97% 164.84% 109.89% -1,839.56% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 1.14 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.38 0.56 1.05 1.02 0.91 2.07 0.00 -
  YoY % -32.14% -46.67% 2.94% 12.09% -56.04% 0.00% -
  Horiz. % 18.36% 27.05% 50.72% 49.28% 43.96% 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

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers