Highlights

[JAG] YoY Quarter Result on 2017-12-31 [#4]

Stock [JAG]: JAG BHD
Announcement Date 01-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -50.37%    YoY -     -52.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 40,693 23,917 23,907 27,630 35,502 298 257 132.41%
  YoY % 70.14% 0.04% -13.47% -22.17% 11,813.42% 15.95% -
  Horiz. % 15,833.85% 9,306.23% 9,302.33% 10,750.97% 13,814.01% 115.95% 100.00%
PBT 3,597 3,279 -6,798 960 2,338 29 -113 -
  YoY % 9.70% 148.23% -808.12% -58.94% 7,962.07% 125.66% -
  Horiz. % -3,183.19% -2,901.77% 6,015.93% -849.56% -2,069.03% -25.66% 100.00%
Tax -2,464 -881 3,363 68 -614 0 0 -
  YoY % -179.68% -126.20% 4,845.59% 111.07% 0.00% 0.00% -
  Horiz. % 401.30% 143.49% -547.72% -11.07% 100.00% - -
NP 1,133 2,398 -3,435 1,028 1,724 29 -113 -
  YoY % -52.75% 169.81% -434.14% -40.37% 5,844.83% 125.66% -
  Horiz. % -1,002.65% -2,122.12% 3,039.82% -909.73% -1,525.66% -25.66% 100.00%
NP to SH 1,130 2,378 -3,429 1,028 1,724 29 -113 -
  YoY % -52.48% 169.35% -433.56% -40.37% 5,844.83% 125.66% -
  Horiz. % -1,000.00% -2,104.42% 3,034.51% -909.73% -1,525.66% -25.66% 100.00%
Tax Rate 68.50 % 26.87 % - % -7.08 % 26.26 % - % - % -
  YoY % 154.93% 0.00% 0.00% -126.96% 0.00% 0.00% -
  Horiz. % 260.85% 102.32% 0.00% -26.96% 100.00% - -
Total Cost 39,560 21,519 27,342 26,602 33,778 269 370 117.70%
  YoY % 83.84% -21.30% 2.78% -21.24% 12,456.88% -27.30% -
  Horiz. % 10,691.89% 5,815.95% 7,389.73% 7,189.73% 9,129.19% 72.70% 100.00%
Net Worth 140,203 125,822 115,785 114,125 7,207,277 317,550 2,337 97.72%
  YoY % 11.43% 8.67% 1.46% -98.42% 2,169.65% 13,483.94% -
  Horiz. % 5,997.51% 5,382.37% 4,953.01% 4,881.96% 308,308.06% 13,583.94% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 1,318 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 116.72 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 140,203 125,822 115,785 114,125 7,207,277 317,550 2,337 97.72%
  YoY % 11.43% 8.67% 1.46% -98.42% 2,169.65% 13,483.94% -
  Horiz. % 5,997.51% 5,382.37% 4,953.01% 4,881.96% 308,308.06% 13,583.94% 100.00%
NOSH 1,318,938 1,143,845 1,142,999 1,037,500 478,888 72,500 70,625 62.81%
  YoY % 15.31% 0.07% 10.17% 116.65% 560.54% 2.65% -
  Horiz. % 1,867.52% 1,619.60% 1,618.41% 1,469.03% 678.07% 102.65% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.78 % 10.03 % -14.37 % 3.72 % 4.86 % 9.73 % -43.97 % -
  YoY % -72.28% 169.80% -486.29% -23.46% -50.05% 122.13% -
  Horiz. % -6.32% -22.81% 32.68% -8.46% -11.05% -22.13% 100.00%
ROE 0.81 % 1.89 % -2.96 % 0.90 % 0.02 % 0.01 % -4.83 % -
  YoY % -57.14% 163.85% -428.89% 4,400.00% 100.00% 100.21% -
  Horiz. % -16.77% -39.13% 61.28% -18.63% -0.41% -0.21% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.09 2.09 2.09 2.66 7.41 0.41 0.36 43.04%
  YoY % 47.85% 0.00% -21.43% -64.10% 1,707.32% 13.89% -
  Horiz. % 858.33% 580.56% 580.56% 738.89% 2,058.33% 113.89% 100.00%
EPS 0.09 0.21 -0.30 0.09 0.36 0.04 -0.16 -
  YoY % -57.14% 170.00% -433.33% -75.00% 800.00% 125.00% -
  Horiz. % -56.25% -131.25% 187.50% -56.25% -225.00% -25.00% 100.00%
DPS 0.10 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. % 100.00% - - - - - -
NAPS 0.1063 0.1100 0.1013 0.1100 15.0500 4.3800 0.0331 21.44%
  YoY % -3.36% 8.59% -7.91% -99.27% 243.61% 13,132.63% -
  Horiz. % 321.15% 332.33% 306.04% 332.33% 45,468.28% 13,232.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2.68 1.58 1.58 1.82 2.34 0.02 0.02 126.04%
  YoY % 69.62% 0.00% -13.19% -22.22% 11,600.00% 0.00% -
  Horiz. % 13,400.00% 7,900.00% 7,900.00% 9,100.00% 11,700.00% 100.00% 100.00%
EPS 0.07 0.16 -0.23 0.07 0.11 0.00 -0.01 -
  YoY % -56.25% 169.57% -428.57% -36.36% 0.00% 0.00% -
  Horiz. % -700.00% -1,600.00% 2,300.00% -700.00% -1,100.00% -0.00% 100.00%
DPS 0.09 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. % 100.00% - - - - - -
NAPS 0.0925 0.0830 0.0764 0.0753 4.7550 0.2095 0.0015 98.64%
  YoY % 11.45% 8.64% 1.46% -98.42% 2,169.69% 13,866.67% -
  Horiz. % 6,166.67% 5,533.33% 5,093.33% 5,020.00% 317,000.00% 13,966.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.1000 0.1150 0.1050 0.1550 0.5650 0.2200 0.2000 -
P/RPS 3.24 5.50 5.02 5.82 7.62 0.00 54.96 -37.59%
  YoY % -41.09% 9.56% -13.75% -23.62% 0.00% 0.00% -
  Horiz. % 5.90% 10.01% 9.13% 10.59% 13.86% 0.00% 100.00%
P/EPS 116.72 55.32 -35.00 156.43 156.94 0.00 -125.00 -
  YoY % 110.99% 258.06% -122.37% -0.32% 0.00% 0.00% -
  Horiz. % -93.38% -44.26% 28.00% -125.14% -125.55% -0.00% 100.00%
EY 0.86 1.81 -2.86 0.64 0.64 0.00 -0.80 -
  YoY % -52.49% 163.29% -546.88% 0.00% 0.00% 0.00% -
  Horiz. % -107.50% -226.25% 357.50% -80.00% -80.00% -0.00% 100.00%
DY 1.00 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. % 100.00% - - - - - -
P/NAPS 0.94 1.05 1.04 1.41 0.04 0.00 6.04 -26.64%
  YoY % -10.48% 0.96% -26.24% 3,425.00% 0.00% 0.00% -
  Horiz. % 15.56% 17.38% 17.22% 23.34% 0.66% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 01/03/18 23/02/17 29/02/16 10/02/15 26/02/14 27/02/13 24/02/12 -
Price 0.0900 0.1400 0.0950 0.1750 0.5000 0.2400 0.2500 -
P/RPS 2.92 6.70 4.54 6.57 6.74 0.00 68.70 -40.90%
  YoY % -56.42% 47.58% -30.90% -2.52% 0.00% 0.00% -
  Horiz. % 4.25% 9.75% 6.61% 9.56% 9.81% 0.00% 100.00%
P/EPS 105.05 67.34 -31.67 176.62 138.89 0.00 -156.25 -
  YoY % 56.00% 312.63% -117.93% 27.17% 0.00% 0.00% -
  Horiz. % -67.23% -43.10% 20.27% -113.04% -88.89% -0.00% 100.00%
EY 0.95 1.48 -3.16 0.57 0.72 0.00 -0.64 -
  YoY % -35.81% 146.84% -654.39% -20.83% 0.00% 0.00% -
  Horiz. % -148.44% -231.25% 493.75% -89.06% -112.50% -0.00% 100.00%
DY 1.11 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. % 100.00% - - - - - -
P/NAPS 0.85 1.27 0.94 1.59 0.03 0.00 7.55 -30.49%
  YoY % -33.07% 35.11% -40.88% 5,200.00% 0.00% 0.00% -
  Horiz. % 11.26% 16.82% 12.45% 21.06% 0.40% 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.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 
Partners & Brokers