[JAG] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -9.89%
YoY- -37.1%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 191,196 182,152 254,128 258,720 265,258 217,540 223,821 -9.99%
PBT 6,964 6,144 13,450 15,280 17,342 15,236 25,460 -57.96%
Tax -2,600 -2,000 -3,268 -3,057 -3,778 -2,356 -6,803 -47.42%
NP 4,364 4,144 10,182 12,222 13,564 12,880 18,657 -62.13%
-
NP to SH 4,364 4,144 10,182 12,222 13,564 12,880 19,210 -62.86%
-
Tax Rate 37.33% 32.55% 24.30% 20.01% 21.79% 15.46% 26.72% -
Total Cost 186,832 178,008 243,946 246,497 251,694 204,660 205,164 -6.06%
-
Net Worth 214,297 213,543 216,501 216,901 220,939 220,439 220,879 -2.00%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - 3,133 -
Div Payout % - - - - - - 16.31% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 214,297 213,543 216,501 216,901 220,939 220,439 220,879 -2.00%
NOSH 634,109 634,109 634,109 634,109 634,109 634,109 634,109 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.28% 2.28% 4.01% 4.72% 5.11% 5.92% 8.34% -
ROE 2.04% 1.94% 4.70% 5.64% 6.14% 5.84% 8.70% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 30.50 29.00 43.10 43.57 43.37 34.71 35.71 -10.00%
EPS 0.70 0.64 1.68 2.00 2.18 2.04 3.36 -64.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.3419 0.34 0.3672 0.3653 0.3612 0.3517 0.3524 -2.00%
Adjusted Per Share Value based on latest NOSH - 634,109
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 25.64 24.43 34.08 34.69 35.57 29.17 30.01 -9.98%
EPS 0.59 0.56 1.37 1.64 1.82 1.73 2.58 -62.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
NAPS 0.2874 0.2864 0.2903 0.2909 0.2963 0.2956 0.2962 -1.99%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.33 0.415 0.355 0.335 0.35 0.325 0.335 -
P/RPS 1.08 1.43 0.82 0.77 0.81 0.94 0.94 9.72%
P/EPS 47.40 62.90 20.56 16.27 15.78 15.82 10.93 166.64%
EY 2.11 1.59 4.86 6.14 6.34 6.32 9.15 -62.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.49 -
P/NAPS 0.97 1.22 0.97 0.92 0.97 0.92 0.95 1.40%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 30/05/23 27/02/23 25/11/22 26/08/22 31/05/22 23/02/22 -
Price 0.32 0.335 0.375 0.35 0.345 0.385 0.36 -
P/RPS 1.05 1.16 0.87 0.80 0.80 1.11 1.01 2.63%
P/EPS 45.96 50.77 21.71 17.00 15.56 18.74 11.75 148.87%
EY 2.18 1.97 4.61 5.88 6.43 5.34 8.51 -59.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
P/NAPS 0.94 0.99 1.02 0.96 0.96 1.09 1.02 -5.31%

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