Highlights

[JAG] YoY Quarter Result on 2012-03-31 [#1]

Stock [JAG]: JAG BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     182.30%    YoY -     -8.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 20,540 35,977 171 183 305 497 824 70.87%
  YoY % -42.91% 20,939.18% -6.56% -40.00% -38.63% -39.68% -
  Horiz. % 2,492.72% 4,366.14% 20.75% 22.21% 37.01% 60.32% 100.00%
PBT 261 1,875 -117 93 102 219 470 -9.33%
  YoY % -86.08% 1,702.56% -225.81% -8.82% -53.42% -53.40% -
  Horiz. % 55.53% 398.94% -24.89% 19.79% 21.70% 46.60% 100.00%
Tax -51 -500 0 -18 0 0 0 -
  YoY % 89.80% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 283.33% 2,777.78% -0.00% 100.00% - - -
NP 210 1,375 -117 75 102 219 470 -12.56%
  YoY % -84.73% 1,275.21% -256.00% -26.47% -53.42% -53.40% -
  Horiz. % 44.68% 292.55% -24.89% 15.96% 21.70% 46.60% 100.00%
NP to SH 210 1,375 -117 93 102 219 470 -12.56%
  YoY % -84.73% 1,275.21% -225.81% -8.82% -53.42% -53.40% -
  Horiz. % 44.68% 292.55% -24.89% 19.79% 21.70% 46.60% 100.00%
Tax Rate 19.54 % 26.67 % - % 19.35 % - % - % - % -
  YoY % -26.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.98% 137.83% 0.00% 100.00% - - -
Total Cost 20,330 34,602 288 108 203 278 354 96.36%
  YoY % -41.25% 11,914.58% 166.67% -46.80% -26.98% -21.47% -
  Horiz. % 5,742.94% 9,774.58% 81.36% 30.51% 57.34% 78.53% 100.00%
Net Worth 116,445 99,589 329,939 2,439 2,688 2,455 2,912 84.86%
  YoY % 16.93% -69.82% 13,425.12% -9.26% 9.49% -15.70% -
  Horiz. % 3,997.87% 3,419.17% 11,327.73% 83.75% 92.30% 84.30% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 116,445 99,589 329,939 2,439 2,688 2,455 2,912 84.86%
  YoY % 16.93% -69.82% 13,425.12% -9.26% 9.49% -15.70% -
  Horiz. % 3,997.87% 3,419.17% 11,327.73% 83.75% 92.30% 84.30% 100.00%
NOSH 1,050,000 654,761 77,999 71,538 72,857 66,363 66,197 58.48%
  YoY % 60.36% 739.44% 9.03% -1.81% 9.78% 0.25% -
  Horiz. % 1,586.17% 989.11% 117.83% 108.07% 110.06% 100.25% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.02 % 3.82 % -68.42 % 40.98 % 33.44 % 44.06 % 57.04 % -48.85%
  YoY % -73.30% 105.58% -266.96% 22.55% -24.10% -22.76% -
  Horiz. % 1.79% 6.70% -119.95% 71.84% 58.63% 77.24% 100.00%
ROE 0.18 % 1.38 % -0.04 % 3.81 % 3.79 % 8.92 % 16.14 % -52.72%
  YoY % -86.96% 3,550.00% -101.05% 0.53% -57.51% -44.73% -
  Horiz. % 1.12% 8.55% -0.25% 23.61% 23.48% 55.27% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.96 5.49 0.22 0.26 0.42 0.75 1.24 7.93%
  YoY % -64.30% 2,395.45% -15.38% -38.10% -44.00% -39.52% -
  Horiz. % 158.06% 442.74% 17.74% 20.97% 33.87% 60.48% 100.00%
EPS 0.02 0.21 -0.15 0.13 0.14 0.33 0.71 -44.82%
  YoY % -90.48% 240.00% -215.38% -7.14% -57.58% -53.52% -
  Horiz. % 2.82% 29.58% -21.13% 18.31% 19.72% 46.48% 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 0.1109 0.1521 4.2300 0.0341 0.0369 0.0370 0.0440 16.65%
  YoY % -27.09% -96.40% 12,304.69% -7.59% -0.27% -15.91% -
  Horiz. % 252.05% 345.68% 9,613.64% 77.50% 83.86% 84.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.36 2.37 0.01 0.01 0.02 0.03 0.05 73.37%
  YoY % -42.62% 23,600.00% 0.00% -50.00% -33.33% -40.00% -
  Horiz. % 2,720.00% 4,740.00% 20.00% 20.00% 40.00% 60.00% 100.00%
EPS 0.01 0.09 -0.01 0.01 0.01 0.01 0.03 -16.72%
  YoY % -88.89% 1,000.00% -200.00% 0.00% 0.00% -66.67% -
  Horiz. % 33.33% 300.00% -33.33% 33.33% 33.33% 33.33% 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 0.0768 0.0657 0.2177 0.0016 0.0018 0.0016 0.0019 85.20%
  YoY % 16.89% -69.82% 13,506.25% -11.11% 12.50% -15.79% -
  Horiz. % 4,042.11% 3,457.90% 11,457.89% 84.21% 94.74% 84.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.1500 0.3000 0.2300 0.2300 0.1500 0.0900 0.0500 -
P/RPS 7.67 5.46 0.00 89.91 35.83 12.02 4.02 11.36%
  YoY % 40.48% 0.00% 0.00% 150.93% 198.09% 199.00% -
  Horiz. % 190.80% 135.82% 0.00% 2,236.57% 891.29% 299.00% 100.00%
P/EPS 750.00 142.86 0.00 176.92 107.14 27.27 7.04 117.65%
  YoY % 424.99% 0.00% 0.00% 65.13% 292.89% 287.36% -
  Horiz. % 10,653.41% 2,029.26% 0.00% 2,513.07% 1,521.88% 387.36% 100.00%
EY 0.13 0.70 0.00 0.57 0.93 3.67 14.20 -54.25%
  YoY % -81.43% 0.00% 0.00% -38.71% -74.66% -74.15% -
  Horiz. % 0.92% 4.93% 0.00% 4.01% 6.55% 25.85% 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 1.35 1.97 0.06 6.74 4.07 2.43 1.14 2.86%
  YoY % -31.47% 3,183.33% -99.11% 65.60% 67.49% 113.16% -
  Horiz. % 118.42% 172.81% 5.26% 591.23% 357.02% 213.16% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 28/05/14 21/05/13 29/05/12 24/05/11 26/04/10 29/04/09 -
Price 0.1450 0.3150 0.2300 0.1800 0.2000 0.0900 0.0500 -
P/RPS 7.41 5.73 0.00 70.37 47.78 12.02 4.02 10.72%
  YoY % 29.32% 0.00% 0.00% 47.28% 297.50% 199.00% -
  Horiz. % 184.33% 142.54% 0.00% 1,750.50% 1,188.56% 299.00% 100.00%
P/EPS 725.00 150.00 0.00 138.46 142.86 27.27 7.04 116.43%
  YoY % 383.33% 0.00% 0.00% -3.08% 423.87% 287.36% -
  Horiz. % 10,298.30% 2,130.68% 0.00% 1,966.76% 2,029.26% 387.36% 100.00%
EY 0.14 0.67 0.00 0.72 0.70 3.67 14.20 -53.68%
  YoY % -79.10% 0.00% 0.00% 2.86% -80.93% -74.15% -
  Horiz. % 0.99% 4.72% 0.00% 5.07% 4.93% 25.85% 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 1.31 2.07 0.06 5.28 5.42 2.43 1.14 2.34%
  YoY % -36.71% 3,350.00% -98.86% -2.58% 123.05% 113.16% -
  Horiz. % 114.91% 181.58% 5.26% 463.16% 475.44% 213.16% 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