[JAG] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -82.11%
YoY- 140.08%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,708 1,988 1,303 1,625 2,128 3,296 1,112 33.22%
PBT 486 876 -221 126 708 1,880 -939 -
Tax 0 0 0 0 0 0 -2 -
NP 486 876 -221 126 708 1,880 -941 -
-
NP to SH 486 876 -221 126 708 1,880 -941 -
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% 0.00% - -
Total Cost 1,222 1,112 1,524 1,498 1,420 1,416 2,053 -29.30%
-
Net Worth 2,429 2,455 2,209 2,578 2,753 2,912 2,434 -0.13%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,429 2,455 2,209 2,578 2,753 2,912 2,434 -0.13%
NOSH 65,675 66,363 66,969 67,856 65,555 66,197 65,804 -0.13%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 28.45% 44.06% -16.96% 7.79% 33.27% 57.04% -84.62% -
ROE 20.00% 35.68% -10.00% 4.91% 25.71% 64.55% -38.65% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.60 3.00 1.95 2.40 3.25 4.98 1.69 33.37%
EPS 0.74 1.32 -0.33 0.19 1.08 2.84 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.037 0.033 0.038 0.042 0.044 0.037 0.00%
Adjusted Per Share Value based on latest NOSH - 66,410
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.23 0.27 0.17 0.22 0.29 0.44 0.15 33.07%
EPS 0.07 0.12 -0.03 0.02 0.09 0.25 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0033 0.0033 0.003 0.0035 0.0037 0.0039 0.0033 0.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.15 0.09 0.08 0.06 0.09 0.05 0.06 -
P/RPS 5.77 3.00 4.11 2.50 2.77 1.00 3.55 38.36%
P/EPS 20.27 6.82 -24.24 32.14 8.33 1.76 -4.20 -
EY 4.93 14.67 -4.13 3.11 12.00 56.80 -23.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.05 2.43 2.42 1.58 2.14 1.14 1.62 84.51%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/04/10 24/02/10 25/11/09 26/08/09 29/04/09 26/02/09 -
Price 0.09 0.09 0.08 0.07 0.07 0.05 0.06 -
P/RPS 3.46 3.00 4.11 2.92 2.16 1.00 3.55 -1.70%
P/EPS 12.16 6.82 -24.24 37.50 6.48 1.76 -4.20 -
EY 8.22 14.67 -4.13 2.67 15.43 56.80 -23.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.43 2.42 1.84 1.67 1.14 1.62 31.13%

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