Highlights

[JAG] YoY Quarter Result on 2012-12-31 [#4]

Stock [JAG]: JAG BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     146.77%    YoY -     125.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 23,907 27,630 35,502 298 257 60 84 156.36%
  YoY % -13.47% -22.17% 11,813.42% 15.95% 328.33% -28.57% -
  Horiz. % 28,460.71% 32,892.86% 42,264.29% 354.76% 305.95% 71.43% 100.00%
PBT -6,798 960 2,338 29 -113 -404 -316 66.73%
  YoY % -808.12% -58.94% 7,962.07% 125.66% 72.03% -27.85% -
  Horiz. % 2,151.27% -303.80% -739.87% -9.18% 35.76% 127.85% 100.00%
Tax 3,363 68 -614 0 0 0 0 -
  YoY % 4,845.59% 111.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -547.72% -11.07% 100.00% - - - -
NP -3,435 1,028 1,724 29 -113 -404 -316 48.81%
  YoY % -434.14% -40.37% 5,844.83% 125.66% 72.03% -27.85% -
  Horiz. % 1,087.03% -325.32% -545.57% -9.18% 35.76% 127.85% 100.00%
NP to SH -3,429 1,028 1,724 29 -113 -404 -316 48.77%
  YoY % -433.56% -40.37% 5,844.83% 125.66% 72.03% -27.85% -
  Horiz. % 1,085.13% -325.32% -545.57% -9.18% 35.76% 127.85% 100.00%
Tax Rate - % -7.08 % 26.26 % - % - % - % - % -
  YoY % 0.00% -126.96% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -26.96% 100.00% - - - -
Total Cost 27,342 26,602 33,778 269 370 464 400 102.14%
  YoY % 2.78% -21.24% 12,456.88% -27.30% -20.26% 16.00% -
  Horiz. % 6,835.50% 6,650.50% 8,444.50% 67.25% 92.50% 116.00% 100.00%
Net Worth 115,785 114,125 7,207,277 317,550 2,337 2,356 2,172 93.93%
  YoY % 1.46% -98.42% 2,169.65% 13,483.94% -0.81% 8.48% -
  Horiz. % 5,329.62% 5,253.16% 331,750.41% 14,616.80% 107.60% 108.48% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 115,785 114,125 7,207,277 317,550 2,337 2,356 2,172 93.93%
  YoY % 1.46% -98.42% 2,169.65% 13,483.94% -0.81% 8.48% -
  Horiz. % 5,329.62% 5,253.16% 331,750.41% 14,616.80% 107.60% 108.48% 100.00%
NOSH 1,142,999 1,037,500 478,888 72,500 70,625 67,333 65,833 60.88%
  YoY % 10.17% 116.65% 560.54% 2.65% 4.89% 2.28% -
  Horiz. % 1,736.20% 1,575.95% 727.43% 110.13% 107.28% 102.28% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -14.37 % 3.72 % 4.86 % 9.73 % -43.97 % -673.33 % -376.19 % -41.95%
  YoY % -486.29% -23.46% -50.05% 122.13% 93.47% -78.99% -
  Horiz. % 3.82% -0.99% -1.29% -2.59% 11.69% 178.99% 100.00%
ROE -2.96 % 0.90 % 0.02 % 0.01 % -4.83 % -17.14 % -14.55 % -23.30%
  YoY % -428.89% 4,400.00% 100.00% 100.21% 71.82% -17.80% -
  Horiz. % 20.34% -6.19% -0.14% -0.07% 33.20% 117.80% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.09 2.66 7.41 0.41 0.36 0.09 0.13 58.83%
  YoY % -21.43% -64.10% 1,707.32% 13.89% 300.00% -30.77% -
  Horiz. % 1,607.69% 2,046.15% 5,700.00% 315.38% 276.92% 69.23% 100.00%
EPS -0.30 0.09 0.36 0.04 -0.16 -0.60 -0.48 -7.53%
  YoY % -433.33% -75.00% 800.00% 125.00% 73.33% -25.00% -
  Horiz. % 62.50% -18.75% -75.00% -8.33% 33.33% 125.00% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.1013 0.1100 15.0500 4.3800 0.0331 0.0350 0.0330 20.54%
  YoY % -7.91% -99.27% 243.61% 13,132.63% -5.43% 6.06% -
  Horiz. % 306.97% 333.33% 45,606.06% 13,272.73% 100.30% 106.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,818,606
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.31 1.52 1.95 0.02 0.01 0.00 0.00 -
  YoY % -13.82% -22.05% 9,650.00% 100.00% 0.00% 0.00% -
  Horiz. % 13,100.00% 15,200.00% 19,500.00% 200.00% 100.00% - -
EPS -0.19 0.06 0.09 0.00 -0.01 -0.02 -0.02 45.51%
  YoY % -416.67% -33.33% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 950.00% -300.00% -450.00% -0.00% 50.00% 100.00% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.0637 0.0628 3.9631 0.1746 0.0013 0.0013 0.0012 93.80%
  YoY % 1.43% -98.42% 2,169.82% 13,330.77% 0.00% 8.33% -
  Horiz. % 5,308.33% 5,233.33% 330,258.31% 14,550.00% 108.33% 108.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.1050 0.1550 0.5650 0.2200 0.2000 0.1700 0.0800 -
P/RPS 5.02 5.82 7.62 0.00 54.96 190.78 62.70 -34.34%
  YoY % -13.75% -23.62% 0.00% 0.00% -71.19% 204.27% -
  Horiz. % 8.01% 9.28% 12.15% 0.00% 87.66% 304.27% 100.00%
P/EPS -35.00 156.43 156.94 0.00 -125.00 -28.33 -16.67 13.15%
  YoY % -122.37% -0.32% 0.00% 0.00% -341.23% -69.95% -
  Horiz. % 209.96% -938.39% -941.45% -0.00% 749.85% 169.95% 100.00%
EY -2.86 0.64 0.64 0.00 -0.80 -3.53 -6.00 -11.61%
  YoY % -546.88% 0.00% 0.00% 0.00% 77.34% 41.17% -
  Horiz. % 47.67% -10.67% -10.67% -0.00% 13.33% 58.83% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.04 1.41 0.04 0.00 6.04 4.86 2.42 -13.12%
  YoY % -26.24% 3,425.00% 0.00% 0.00% 24.28% 100.83% -
  Horiz. % 42.98% 58.26% 1.65% 0.00% 249.59% 200.83% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 10/02/15 26/02/14 27/02/13 24/02/12 28/02/11 24/02/10 -
Price 0.0950 0.1750 0.5000 0.2400 0.2500 0.1400 0.0800 -
P/RPS 4.54 6.57 6.74 0.00 68.70 157.11 62.70 -35.43%
  YoY % -30.90% -2.52% 0.00% 0.00% -56.27% 150.57% -
  Horiz. % 7.24% 10.48% 10.75% 0.00% 109.57% 250.57% 100.00%
P/EPS -31.67 176.62 138.89 0.00 -156.25 -23.33 -16.67 11.28%
  YoY % -117.93% 27.17% 0.00% 0.00% -569.74% -39.95% -
  Horiz. % 189.98% -1,059.51% -833.17% -0.00% 937.31% 139.95% 100.00%
EY -3.16 0.57 0.72 0.00 -0.64 -4.29 -6.00 -10.13%
  YoY % -654.39% -20.83% 0.00% 0.00% 85.08% 28.50% -
  Horiz. % 52.67% -9.50% -12.00% -0.00% 10.67% 71.50% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.94 1.59 0.03 0.00 7.55 4.00 2.42 -14.58%
  YoY % -40.88% 5,200.00% 0.00% 0.00% 88.75% 65.29% -
  Horiz. % 38.84% 65.70% 1.24% 0.00% 311.98% 165.29% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers