[JAG] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -11.54%
YoY- -248.0%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 143,908 135,716 596 668 684 812 685 3445.50%
PBT 7,500 9,081 -509 -522 -468 -118 -196 -
Tax -2,000 -1,206 0 0 0 10 13 -
NP 5,500 7,875 -509 -522 -468 -108 -182 -
-
NP to SH 5,500 7,875 -509 -522 -468 -108 -182 -
-
Tax Rate 26.67% 13.28% - - - - - -
Total Cost 138,408 127,841 1,105 1,190 1,152 920 867 2851.91%
-
Net Worth 99,589 7,139,683 3,103 320,318 329,939 337,885 3,303 870.74%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 99,589 7,139,683 3,103 320,318 329,939 337,885 3,303 870.74%
NOSH 654,761 474,397 79,583 79,090 77,999 77,142 76,110 320.40%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.82% 5.80% -85.46% -78.14% -68.42% -13.30% -26.65% -
ROE 5.52% 0.11% -16.41% -0.16% -0.14% -0.03% -5.53% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.98 28.61 0.75 0.84 0.88 1.05 0.90 743.40%
EPS 0.84 1.66 -0.64 -0.66 -0.60 -0.14 0.24 130.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1521 15.05 0.039 4.05 4.23 4.38 0.0434 130.90%
Adjusted Per Share Value based on latest NOSH - 79,444
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.30 18.20 0.08 0.09 0.09 0.11 0.09 3494.43%
EPS 0.74 1.06 -0.07 -0.07 -0.06 -0.01 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1335 9.5743 0.0042 0.4295 0.4424 0.4531 0.0044 874.81%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.30 0.565 0.21 0.21 0.23 0.22 0.17 -
P/RPS 1.36 1.97 0.00 0.00 0.00 0.14 18.88 -82.71%
P/EPS 35.71 34.04 0.00 0.00 0.00 2.00 -70.83 -
EY 2.80 2.94 0.00 0.00 0.00 50.07 -1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 0.04 0.00 0.05 0.06 0.00 3.92 -36.81%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 21/11/13 20/08/13 21/05/13 27/02/13 28/11/12 -
Price 0.315 0.50 0.31 0.22 0.23 0.24 0.22 -
P/RPS 1.43 1.75 0.00 0.00 0.00 0.15 24.43 -84.95%
P/EPS 37.50 30.12 0.00 0.00 0.00 2.18 -91.67 -
EY 2.67 3.32 0.00 0.00 0.00 45.89 -1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 0.03 0.00 0.06 0.06 0.00 5.07 -44.99%

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