[JAG] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 20.58%
YoY- 137.25%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 254,224 159,061 152,957 133,610 149,584 139,519 137,909 50.28%
PBT 31,208 11,815 10,156 7,270 6,352 -10,966 -17,516 -
Tax -10,000 -2,828 -2,146 -120 -240 -958 -1,753 218.92%
NP 21,208 8,987 8,009 7,150 6,112 -11,924 -19,269 -
-
NP to SH 21,676 9,169 8,217 7,418 6,152 -11,901 -19,265 -
-
Tax Rate 32.04% 23.94% 21.13% 1.65% 3.78% - - -
Total Cost 233,016 150,074 144,948 126,460 143,472 151,443 157,178 29.98%
-
Net Worth 182,238 172,102 156,668 154,238 153,838 144,600 139,809 19.30%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 182,238 172,102 156,668 154,238 153,838 144,600 139,809 19.30%
NOSH 544,109 544,109 454,651 1,818,606 1,818,606 1,818,606 1,515,731 -49.45%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 8.34% 5.65% 5.24% 5.35% 4.09% -8.55% -13.97% -
ROE 11.89% 5.33% 5.25% 4.81% 4.00% -8.23% -13.78% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 47.36 35.55 34.19 7.47 8.26 8.06 9.10 200.01%
EPS 4.04 2.04 1.83 0.42 0.32 -0.78 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3395 0.3847 0.3502 0.0862 0.085 0.0835 0.0923 138.09%
Adjusted Per Share Value based on latest NOSH - 1,818,606
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 34.09 21.33 20.51 17.92 20.06 18.71 18.49 50.30%
EPS 2.91 1.23 1.10 0.99 0.82 -1.60 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2444 0.2308 0.2101 0.2068 0.2063 0.1939 0.1875 19.30%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.375 0.27 0.17 0.065 0.03 0.035 0.035 -
P/RPS 0.79 0.76 0.50 0.87 0.36 0.43 0.38 62.81%
P/EPS 9.29 13.17 9.26 15.68 8.83 -5.09 -2.75 -
EY 10.77 7.59 10.80 6.38 11.33 -19.64 -36.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.70 0.49 0.75 0.35 0.42 0.38 102.98%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 23/02/21 26/11/20 24/08/20 29/05/20 25/02/20 15/11/19 -
Price 0.39 0.345 0.21 0.235 0.065 0.045 0.035 -
P/RPS 0.82 0.97 0.61 3.15 0.79 0.56 0.38 66.91%
P/EPS 9.66 16.83 11.43 56.68 19.12 -6.55 -2.75 -
EY 10.35 5.94 8.75 1.76 5.23 -15.27 -36.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.90 0.60 2.73 0.76 0.54 0.38 109.08%

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