[JAG] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -745.65%
YoY- -395.88%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 85,678 83,252 84,791 81,178 81,292 82,160 130,389 -24.43%
PBT -3,196 -7,528 -21,985 -20,246 3,410 1,044 6,756 -
Tax -36 -72 2,879 -646 -174 -204 -432 -80.95%
NP -3,232 -7,600 -19,106 -20,893 3,236 840 6,324 -
-
NP to SH -3,284 -7,656 -19,100 -20,893 3,236 840 6,324 -
-
Tax Rate - - - - 5.10% 19.54% 6.39% -
Total Cost 88,910 90,852 103,897 102,071 78,056 81,320 124,065 -19.93%
-
Net Worth 125,261 120,019 110,561 112,051 121,026 116,445 87,514 27.03%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 3,977 -
Div Payout % - - - - - - 62.90% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 125,261 120,019 110,561 112,051 121,026 116,445 87,514 27.03%
NOSH 1,172,857 1,125,882 1,091,428 1,073,287 1,078,666 1,050,000 795,584 29.56%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -3.77% -9.13% -22.53% -25.74% 3.98% 1.02% 4.85% -
ROE -2.62% -6.38% -17.28% -18.65% 2.67% 0.72% 7.23% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.31 7.39 7.77 7.56 7.54 7.82 16.39 -41.65%
EPS -0.28 -0.68 -1.75 -1.95 0.30 0.08 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.1068 0.1066 0.1013 0.1044 0.1122 0.1109 0.11 -1.95%
Adjusted Per Share Value based on latest NOSH - 1,087,295
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.49 11.16 11.37 10.89 10.90 11.02 17.49 -24.44%
EPS -0.44 -1.03 -2.56 -2.80 0.43 0.11 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.53 -
NAPS 0.168 0.1609 0.1483 0.1503 0.1623 0.1562 0.1174 27.01%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.095 0.105 0.105 0.10 0.115 0.15 0.155 -
P/RPS 1.30 1.42 1.35 1.32 1.53 1.92 0.95 23.28%
P/EPS -33.93 -15.44 -6.00 -5.14 38.33 187.50 19.50 -
EY -2.95 -6.48 -16.67 -19.47 2.61 0.53 5.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 -
P/NAPS 0.89 0.98 1.04 0.96 1.02 1.35 1.41 -26.43%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 18/05/16 29/02/16 27/11/15 19/08/15 21/05/15 10/02/15 -
Price 0.115 0.09 0.095 0.095 0.10 0.145 0.175 -
P/RPS 1.57 1.22 1.22 1.26 1.33 1.85 1.07 29.15%
P/EPS -41.07 -13.24 -5.43 -4.88 33.33 181.25 22.02 -
EY -2.43 -7.56 -18.42 -20.49 3.00 0.55 4.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
P/NAPS 1.08 0.84 0.94 0.91 0.89 1.31 1.59 -22.74%

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