[JAG] YoY Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 25,554 35,738 27,950 20,813 20,540 35,977 171 130.27% YoY % -28.50% 27.86% 34.29% 1.33% -42.91% 20,939.18% - Horiz. % 14,943.86% 20,899.42% 16,345.03% 12,171.34% 12,011.70% 21,039.18% 100.00%
PBT -5,878 487 2,452 -1,882 261 1,875 -117 92.03% YoY % -1,306.98% -80.14% 230.29% -821.07% -86.08% 1,702.56% - Horiz. % 5,023.93% -416.24% -2,095.73% 1,608.55% -223.08% -1,602.56% 100.00%
Tax -330 0 0 -18 -51 -500 0 - YoY % 0.00% 0.00% 0.00% 64.71% 89.80% 0.00% - Horiz. % 66.00% -0.00% -0.00% 3.60% 10.20% 100.00% -
NP -6,208 487 2,452 -1,900 210 1,375 -117 93.79% YoY % -1,374.74% -80.14% 229.05% -1,004.76% -84.73% 1,275.21% - Horiz. % 5,305.98% -416.24% -2,095.73% 1,623.93% -179.49% -1,175.21% 100.00%
NP to SH -6,199 458 2,432 -1,914 210 1,375 -117 93.74% YoY % -1,453.49% -81.17% 227.06% -1,011.43% -84.73% 1,275.21% - Horiz. % 5,298.29% -391.45% -2,078.63% 1,635.90% -179.49% -1,175.21% 100.00%
Tax Rate - % - % - % - % 19.54 % 26.67 % - % - YoY % 0.00% 0.00% 0.00% 0.00% -26.73% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 73.27% 100.00% -
Total Cost 31,762 35,251 25,498 22,713 20,330 34,602 288 118.91% YoY % -9.90% 38.25% 12.26% 11.72% -41.25% 11,914.58% - Horiz. % 11,028.47% 12,239.93% 8,853.47% 7,886.46% 7,059.03% 12,014.58% 100.00%
Net Worth 147,989 146,918 128,085 120,019 116,445 99,589 329,939 -12.50% YoY % 0.73% 14.70% 6.72% 3.07% 16.93% -69.82% - Horiz. % 44.85% 44.53% 38.82% 36.38% 35.29% 30.18% 100.00%
Dividend 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 147,989 146,918 128,085 120,019 116,445 99,589 329,939 -12.50% YoY % 0.73% 14.70% 6.72% 3.07% 16.93% -69.82% - Horiz. % 44.85% 44.53% 38.82% 36.38% 35.29% 30.18% 100.00%
NOSH 1,514,731 1,376,932 1,158,095 1,125,882 1,050,000 654,761 77,999 63.91% YoY % 10.01% 18.90% 2.86% 7.23% 60.36% 739.44% - Horiz. % 1,941.96% 1,765.30% 1,484.74% 1,443.44% 1,346.15% 839.44% 100.00%
Ratio Analysis 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -24.29 % 1.36 % 8.77 % -9.13 % 1.02 % 3.82 % -68.42 % -15.85% YoY % -1,886.03% -84.49% 196.06% -995.10% -73.30% 105.58% - Horiz. % 35.50% -1.99% -12.82% 13.34% -1.49% -5.58% 100.00%
ROE -4.19 % 0.31 % 1.90 % -1.59 % 0.18 % 1.38 % -0.04 % 117.04% YoY % -1,451.61% -83.68% 219.50% -983.33% -86.96% 3,550.00% - Horiz. % 10,475.00% -775.00% -4,750.00% 3,975.00% -450.00% -3,450.00% 100.00%
Per Share 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1.69 2.60 2.41 1.85 1.96 5.49 0.22 40.45% YoY % -35.00% 7.88% 30.27% -5.61% -64.30% 2,395.45% - Horiz. % 768.18% 1,181.82% 1,095.45% 840.91% 890.91% 2,495.45% 100.00%
EPS -0.41 0.03 0.21 -0.17 0.02 0.21 -0.15 18.24% YoY % -1,466.67% -85.71% 223.53% -950.00% -90.48% 240.00% - Horiz. % 273.33% -20.00% -140.00% 113.33% -13.33% -140.00% 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 0.0977 0.1067 0.1106 0.1066 0.1109 0.1521 4.2300 -46.62% YoY % -8.43% -3.53% 3.75% -3.88% -27.09% -96.40% - Horiz. % 2.31% 2.52% 2.61% 2.52% 2.62% 3.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,515,731 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1.69 2.36 1.84 1.37 1.36 2.37 0.01 135.04% YoY % -28.39% 28.26% 34.31% 0.74% -42.62% 23,600.00% - Horiz. % 16,900.00% 23,600.00% 18,400.00% 13,700.00% 13,600.00% 23,700.00% 100.00%
EPS -0.41 0.03 0.16 -0.13 0.01 0.09 -0.01 85.64% YoY % -1,466.67% -81.25% 223.08% -1,400.00% -88.89% 1,000.00% - Horiz. % 4,100.00% -300.00% -1,600.00% 1,300.00% -100.00% -900.00% 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 0.0976 0.0969 0.0845 0.0792 0.0768 0.0657 0.2177 -12.51% YoY % 0.72% 14.67% 6.69% 3.12% 16.89% -69.82% - Horiz. % 44.83% 44.51% 38.81% 36.38% 35.28% 30.18% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.0450 0.0800 0.1100 0.1050 0.1500 0.3000 0.2300 -
P/RPS 2.67 3.08 4.56 5.68 7.67 5.46 0.00 - YoY % -13.31% -32.46% -19.72% -25.95% 40.48% 0.00% - Horiz. % 48.90% 56.41% 83.52% 104.03% 140.48% 100.00% -
P/EPS -11.00 240.51 52.38 -61.76 750.00 142.86 0.00 - YoY % -104.57% 359.16% 184.81% -108.23% 424.99% 0.00% - Horiz. % -7.70% 168.35% 36.67% -43.23% 524.99% 100.00% -
EY -9.09 0.42 1.91 -1.62 0.13 0.70 0.00 - YoY % -2,264.29% -78.01% 217.90% -1,346.15% -81.43% 0.00% - Horiz. % -1,298.57% 60.00% 272.86% -231.43% 18.57% 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 0.46 0.75 0.99 0.98 1.35 1.97 0.06 40.40% YoY % -38.67% -24.24% 1.02% -27.41% -31.47% 3,183.33% - Horiz. % 766.67% 1,250.00% 1,650.00% 1,633.33% 2,250.00% 3,283.33% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 30/05/18 16/05/17 18/05/16 21/05/15 28/05/14 21/05/13 -
Price 0.0450 0.0750 0.1500 0.0900 0.1450 0.3150 0.2300 -
P/RPS 2.67 2.89 6.22 4.87 7.41 5.73 0.00 - YoY % -7.61% -53.54% 27.72% -34.28% 29.32% 0.00% - Horiz. % 46.60% 50.44% 108.55% 84.99% 129.32% 100.00% -
P/EPS -11.00 225.48 71.43 -52.94 725.00 150.00 0.00 - YoY % -104.88% 215.67% 234.93% -107.30% 383.33% 0.00% - Horiz. % -7.33% 150.32% 47.62% -35.29% 483.33% 100.00% -
EY -9.09 0.44 1.40 -1.89 0.14 0.67 0.00 - YoY % -2,165.91% -68.57% 174.07% -1,450.00% -79.10% 0.00% - Horiz. % -1,356.72% 65.67% 208.96% -282.09% 20.90% 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 0.46 0.70 1.36 0.84 1.31 2.07 0.06 40.40% YoY % -34.29% -48.53% 61.90% -35.88% -36.71% 3,350.00% - Horiz. % 766.67% 1,166.67% 2,266.67% 1,400.00% 2,183.33% 3,450.00% 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.
Comment
JAG-1Q2017.pdf 
