[JAG] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -44.52%
YoY- -31.36%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,220 994 1,340 1,708 1,988 1,303 1,625 -17.40%
PBT 408 -375 37 486 876 -221 126 119.03%
Tax 0 -1 0 0 0 0 0 -
NP 408 -376 37 486 876 -221 126 119.03%
-
NP to SH 408 -376 37 486 876 -221 126 119.03%
-
Tax Rate 0.00% - 0.00% 0.00% 0.00% - 0.00% -
Total Cost 812 1,370 1,302 1,222 1,112 1,524 1,498 -33.54%
-
Net Worth 2,688 2,383 2,379 2,429 2,455 2,209 2,578 2.82%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 2,688 2,383 2,379 2,429 2,455 2,209 2,578 2.82%
NOSH 72,857 67,142 69,999 65,675 66,363 66,969 67,856 4.85%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 33.44% -37.83% 2.79% 28.45% 44.06% -16.96% 7.79% -
ROE 15.18% -15.77% 1.57% 20.00% 35.68% -10.00% 4.91% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.67 1.48 1.91 2.60 3.00 1.95 2.40 -21.49%
EPS 0.56 -0.56 0.05 0.74 1.32 -0.33 0.19 105.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0369 0.0355 0.034 0.037 0.037 0.033 0.038 -1.94%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.16 0.13 0.18 0.23 0.27 0.17 0.22 -19.14%
EPS 0.05 -0.05 0.01 0.07 0.12 -0.03 0.02 84.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0036 0.0032 0.0032 0.0033 0.0033 0.003 0.0035 1.89%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.15 0.17 0.12 0.15 0.09 0.08 0.06 -
P/RPS 8.96 11.48 6.27 5.77 3.00 4.11 2.50 134.37%
P/EPS 26.79 -30.36 225.00 20.27 6.82 -24.24 32.14 -11.44%
EY 3.73 -3.29 0.44 4.93 14.67 -4.13 3.11 12.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.07 4.79 3.53 4.05 2.43 2.42 1.58 88.02%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 28/02/11 26/11/10 25/08/10 26/04/10 24/02/10 25/11/09 -
Price 0.20 0.14 0.13 0.09 0.09 0.08 0.07 -
P/RPS 11.94 9.46 6.79 3.46 3.00 4.11 2.92 155.92%
P/EPS 35.71 -25.00 243.75 12.16 6.82 -24.24 37.50 -3.21%
EY 2.80 -4.00 0.41 8.22 14.67 -4.13 2.67 3.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.42 3.94 3.82 2.43 2.43 2.42 1.84 105.62%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment