[JAG] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.43%
YoY- -178.83%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 143,434 143,908 135,716 596 668 684 812 3078.18%
PBT 7,762 7,500 9,081 -509 -522 -468 -118 -
Tax -600 -2,000 -1,206 0 0 0 10 -
NP 7,162 5,500 7,875 -509 -522 -468 -108 -
-
NP to SH 7,162 5,500 7,875 -509 -522 -468 -108 -
-
Tax Rate 7.73% 26.67% 13.28% - - - - -
Total Cost 136,272 138,408 127,841 1,105 1,190 1,152 920 2725.23%
-
Net Worth 101,244 99,589 7,139,683 3,103 320,318 329,939 337,885 -55.32%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,255 - - - - - - -
Div Payout % 45.45% - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 101,244 99,589 7,139,683 3,103 320,318 329,939 337,885 -55.32%
NOSH 651,090 654,761 474,397 79,583 79,090 77,999 77,142 316.16%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.99% 3.82% 5.80% -85.46% -78.14% -68.42% -13.30% -
ROE 7.07% 5.52% 0.11% -16.41% -0.16% -0.14% -0.03% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.03 21.98 28.61 0.75 0.84 0.88 1.05 664.95%
EPS 1.10 0.84 1.66 -0.64 -0.66 -0.60 -0.14 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1555 0.1521 15.05 0.039 4.05 4.23 4.38 -89.26%
Adjusted Per Share Value based on latest NOSH - 80,666
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.03 19.10 18.01 0.08 0.09 0.09 0.11 3034.22%
EPS 0.95 0.73 1.04 -0.07 -0.07 -0.06 -0.01 -
DPS 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1343 0.1322 9.4741 0.0041 0.4251 0.4378 0.4484 -55.33%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.34 0.30 0.565 0.21 0.21 0.23 0.22 -
P/RPS 1.54 1.36 1.97 0.00 0.00 0.00 0.14 396.78%
P/EPS 30.91 35.71 34.04 0.00 0.00 0.00 2.00 523.57%
EY 3.24 2.80 2.94 0.00 0.00 0.00 50.07 -83.96%
DY 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.97 0.04 0.00 0.05 0.06 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 28/05/14 26/02/14 21/11/13 20/08/13 21/05/13 27/02/13 -
Price 0.215 0.315 0.50 0.31 0.22 0.23 0.24 -
P/RPS 0.98 1.43 1.75 0.00 0.00 0.00 0.15 250.68%
P/EPS 19.55 37.50 30.12 0.00 0.00 0.00 2.18 333.38%
EY 5.12 2.67 3.32 0.00 0.00 0.00 45.89 -76.91%
DY 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.07 0.03 0.00 0.06 0.06 0.00 -

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 ⃤ & 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