Highlights

[JAG] YoY Quarter Result on 2015-12-31 [#4]

Stock [JAG]: JAG BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     80.17%    YoY -     -433.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 44,756 40,693 23,917 23,907 27,630 35,502 298 130.47%
  YoY % 9.98% 70.14% 0.04% -13.47% -22.17% 11,813.42% -
  Horiz. % 15,018.79% 13,655.37% 8,025.84% 8,022.48% 9,271.81% 11,913.42% 100.00%
PBT 891 3,597 3,279 -6,798 960 2,338 29 76.93%
  YoY % -75.23% 9.70% 148.23% -808.12% -58.94% 7,962.07% -
  Horiz. % 3,072.41% 12,403.45% 11,306.90% -23,441.38% 3,310.34% 8,062.07% 100.00%
Tax -500 -2,464 -881 3,363 68 -614 0 -
  YoY % 79.71% -179.68% -126.20% 4,845.59% 111.07% 0.00% -
  Horiz. % 81.43% 401.30% 143.49% -547.72% -11.07% 100.00% -
NP 391 1,133 2,398 -3,435 1,028 1,724 29 54.24%
  YoY % -65.49% -52.75% 169.81% -434.14% -40.37% 5,844.83% -
  Horiz. % 1,348.28% 3,906.90% 8,268.96% -11,844.83% 3,544.83% 5,944.83% 100.00%
NP to SH 415 1,130 2,378 -3,429 1,028 1,724 29 55.78%
  YoY % -63.27% -52.48% 169.35% -433.56% -40.37% 5,844.83% -
  Horiz. % 1,431.03% 3,896.55% 8,200.00% -11,824.14% 3,544.83% 5,944.83% 100.00%
Tax Rate 56.12 % 68.50 % 26.87 % - % -7.08 % 26.26 % - % -
  YoY % -18.07% 154.93% 0.00% 0.00% -126.96% 0.00% -
  Horiz. % 213.71% 260.85% 102.32% 0.00% -26.96% 100.00% -
Total Cost 44,365 39,560 21,519 27,342 26,602 33,778 269 134.09%
  YoY % 12.15% 83.84% -21.30% 2.78% -21.24% 12,456.88% -
  Horiz. % 16,492.56% 14,706.32% 7,999.63% 10,164.31% 9,889.22% 12,556.88% 100.00%
Net Worth 154,452 140,203 125,822 115,785 114,125 7,207,277 317,550 -11.31%
  YoY % 10.16% 11.43% 8.67% 1.46% -98.42% 2,169.65% -
  Horiz. % 48.64% 44.15% 39.62% 36.46% 35.94% 2,269.65% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 1,318 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 116.72 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 154,452 140,203 125,822 115,785 114,125 7,207,277 317,550 -11.31%
  YoY % 10.16% 11.43% 8.67% 1.46% -98.42% 2,169.65% -
  Horiz. % 48.64% 44.15% 39.62% 36.46% 35.94% 2,269.65% 100.00%
NOSH 1,515,731 1,318,938 1,143,845 1,142,999 1,037,500 478,888 72,500 65.94%
  YoY % 14.92% 15.31% 0.07% 10.17% 116.65% 560.54% -
  Horiz. % 2,090.66% 1,819.22% 1,577.72% 1,576.55% 1,431.03% 660.54% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.87 % 2.78 % 10.03 % -14.37 % 3.72 % 4.86 % 9.73 % -33.12%
  YoY % -68.71% -72.28% 169.80% -486.29% -23.46% -50.05% -
  Horiz. % 8.94% 28.57% 103.08% -147.69% 38.23% 49.95% 100.00%
ROE 0.27 % 0.81 % 1.89 % -2.96 % 0.90 % 0.02 % 0.01 % 73.16%
  YoY % -66.67% -57.14% 163.85% -428.89% 4,400.00% 100.00% -
  Horiz. % 2,700.00% 8,100.00% 18,900.00% -29,600.00% 9,000.00% 200.00% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.95 3.09 2.09 2.09 2.66 7.41 0.41 38.92%
  YoY % -4.53% 47.85% 0.00% -21.43% -64.10% 1,707.32% -
  Horiz. % 719.51% 753.66% 509.76% 509.76% 648.78% 1,807.32% 100.00%
EPS 0.03 0.09 0.21 -0.30 0.09 0.36 0.04 -4.68%
  YoY % -66.67% -57.14% 170.00% -433.33% -75.00% 800.00% -
  Horiz. % 75.00% 225.00% 525.00% -750.00% 225.00% 900.00% 100.00%
DPS 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1019 0.1063 0.1100 0.1013 0.1100 15.0500 4.3800 -46.55%
  YoY % -4.14% -3.36% 8.59% -7.91% -99.27% 243.61% -
  Horiz. % 2.33% 2.43% 2.51% 2.31% 2.51% 343.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.95 2.68 1.58 1.58 1.82 2.34 0.02 129.77%
  YoY % 10.07% 69.62% 0.00% -13.19% -22.22% 11,600.00% -
  Horiz. % 14,750.00% 13,400.00% 7,900.00% 7,900.00% 9,100.00% 11,700.00% 100.00%
EPS 0.03 0.07 0.16 -0.23 0.07 0.11 0.00 -
  YoY % -57.14% -56.25% 169.57% -428.57% -36.36% 0.00% -
  Horiz. % 27.27% 63.64% 145.45% -209.09% 63.64% 100.00% -
DPS 0.00 0.09 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1019 0.0925 0.0830 0.0764 0.0753 4.7550 0.2095 -11.31%
  YoY % 10.16% 11.45% 8.64% 1.46% -98.42% 2,169.69% -
  Horiz. % 48.64% 44.15% 39.62% 36.47% 35.94% 2,269.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.0500 0.1000 0.1150 0.1050 0.1550 0.5650 0.2200 -
P/RPS 1.69 3.24 5.50 5.02 5.82 7.62 0.00 -
  YoY % -47.84% -41.09% 9.56% -13.75% -23.62% 0.00% -
  Horiz. % 22.18% 42.52% 72.18% 65.88% 76.38% 100.00% -
P/EPS 182.62 116.72 55.32 -35.00 156.43 156.94 0.00 -
  YoY % 56.46% 110.99% 258.06% -122.37% -0.32% 0.00% -
  Horiz. % 116.36% 74.37% 35.25% -22.30% 99.68% 100.00% -
EY 0.55 0.86 1.81 -2.86 0.64 0.64 0.00 -
  YoY % -36.05% -52.49% 163.29% -546.88% 0.00% 0.00% -
  Horiz. % 85.94% 134.38% 282.81% -446.88% 100.00% 100.00% -
DY 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.49 0.94 1.05 1.04 1.41 0.04 0.00 -
  YoY % -47.87% -10.48% 0.96% -26.24% 3,425.00% 0.00% -
  Horiz. % 1,225.00% 2,350.00% 2,625.00% 2,600.00% 3,525.00% 100.00% -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 01/03/18 23/02/17 29/02/16 10/02/15 26/02/14 27/02/13 -
Price 0.0500 0.0900 0.1400 0.0950 0.1750 0.5000 0.2400 -
P/RPS 1.69 2.92 6.70 4.54 6.57 6.74 0.00 -
  YoY % -42.12% -56.42% 47.58% -30.90% -2.52% 0.00% -
  Horiz. % 25.07% 43.32% 99.41% 67.36% 97.48% 100.00% -
P/EPS 182.62 105.05 67.34 -31.67 176.62 138.89 0.00 -
  YoY % 73.84% 56.00% 312.63% -117.93% 27.17% 0.00% -
  Horiz. % 131.49% 75.64% 48.48% -22.80% 127.17% 100.00% -
EY 0.55 0.95 1.48 -3.16 0.57 0.72 0.00 -
  YoY % -42.11% -35.81% 146.84% -654.39% -20.83% 0.00% -
  Horiz. % 76.39% 131.94% 205.56% -438.89% 79.17% 100.00% -
DY 0.00 1.11 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.49 0.85 1.27 0.94 1.59 0.03 0.00 -
  YoY % -42.35% -33.07% 35.11% -40.88% 5,200.00% 0.00% -
  Horiz. % 1,633.33% 2,833.33% 4,233.33% 3,133.33% 5,300.00% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - Genting Malaysia (4715) AmInvest Research Reports
6. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
7. Technical Buy - TEKSENG (7200) PublicInvest Research
8. Does London Biscuit worth anything? kcchongnz kcchongnz blog
Partners & Brokers