[JAG] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -2.7%
YoY- 136.46%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 265,258 217,540 223,821 210,200 222,292 254,224 159,061 40.75%
PBT 17,342 15,236 25,460 26,680 29,312 31,208 11,815 29.24%
Tax -3,778 -2,356 -6,803 -8,000 -10,200 -10,000 -2,828 21.36%
NP 13,564 12,880 18,657 18,680 19,112 21,208 8,987 31.67%
-
NP to SH 13,564 12,880 19,210 19,430 19,970 21,676 9,169 29.92%
-
Tax Rate 21.79% 15.46% 26.72% 29.99% 34.80% 32.04% 23.94% -
Total Cost 251,694 204,660 205,164 191,520 203,180 233,016 150,074 41.29%
-
Net Worth 220,939 220,439 220,879 216,804 186,800 182,238 172,102 18.17%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 3,133 - - - - -
Div Payout % - - 16.31% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 220,939 220,439 220,879 216,804 186,800 182,238 172,102 18.17%
NOSH 634,109 634,109 634,109 634,109 544,109 544,109 544,109 10.77%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.11% 5.92% 8.34% 8.89% 8.60% 8.34% 5.65% -
ROE 6.14% 5.84% 8.70% 8.96% 10.69% 11.89% 5.33% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 43.37 34.71 35.71 33.54 41.41 47.36 35.55 14.21%
EPS 2.18 2.04 3.36 3.51 3.72 4.04 2.04 4.53%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.3612 0.3517 0.3524 0.3459 0.348 0.3395 0.3847 -4.12%
Adjusted Per Share Value based on latest NOSH - 634,109
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 35.23 28.89 29.73 27.92 29.52 33.77 21.13 40.73%
EPS 1.80 1.71 2.55 2.58 2.65 2.88 1.22 29.69%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.00 -
NAPS 0.2934 0.2928 0.2934 0.288 0.2481 0.242 0.2286 18.15%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.35 0.325 0.335 0.34 0.305 0.375 0.27 -
P/RPS 0.81 0.94 0.94 1.01 0.74 0.79 0.76 4.35%
P/EPS 15.78 15.82 10.93 10.97 8.20 9.29 13.17 12.84%
EY 6.34 6.32 9.15 9.12 12.20 10.77 7.59 -11.33%
DY 0.00 0.00 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.92 0.95 0.98 0.88 1.10 0.70 24.36%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 31/05/22 23/02/22 17/11/21 24/08/21 28/05/21 23/02/21 -
Price 0.345 0.385 0.36 0.375 0.375 0.39 0.345 -
P/RPS 0.80 1.11 1.01 1.12 0.91 0.82 0.97 -12.08%
P/EPS 15.56 18.74 11.75 12.10 10.08 9.66 16.83 -5.10%
EY 6.43 5.34 8.51 8.27 9.92 10.35 5.94 5.44%
DY 0.00 0.00 1.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.09 1.02 1.08 1.08 1.15 0.90 4.40%

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