[JAG] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -11.57%
YoY- 143.92%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 218,694 207,680 210,984 197,449 188,801 191,196 182,152 12.92%
PBT 10,197 12,154 17,136 2,693 4,960 6,964 6,144 40.04%
Tax -1,696 -2,540 -5,080 -1,406 -1,474 -2,600 -2,000 -10.38%
NP 8,501 9,614 12,056 1,287 3,485 4,364 4,144 61.23%
-
NP to SH 8,501 9,614 12,056 1,287 3,485 4,364 4,144 61.23%
-
Tax Rate 16.63% 20.90% 29.65% 52.21% 29.72% 37.33% 32.55% -
Total Cost 210,193 198,066 198,928 196,162 185,316 186,832 178,008 11.68%
-
Net Worth 192,068 214,435 21,267,454 20,969,573 214,952 214,297 213,543 -6.80%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 192,068 214,435 21,267,454 20,969,573 214,952 214,297 213,543 -6.80%
NOSH 657,319 752,138 634,109 634,109 634,109 634,109 634,109 2.41%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 3.89% 4.63% 5.71% 0.65% 1.85% 2.28% 2.28% -
ROE 4.43% 4.48% 0.06% 0.01% 1.62% 2.04% 1.94% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 33.27 28.06 34.32 32.08 30.12 30.50 29.00 9.56%
EPS 1.29 1.56 1.96 0.21 0.56 0.70 0.64 59.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2922 0.2897 34.59 34.07 0.3429 0.3419 0.34 -9.58%
Adjusted Per Share Value based on latest NOSH - 745,714
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 29.05 27.58 28.02 26.22 25.08 25.39 24.19 12.94%
EPS 1.13 1.28 1.60 0.17 0.46 0.58 0.55 61.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2551 0.2848 28.2467 27.851 0.2855 0.2846 0.2836 -6.79%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.285 0.27 0.31 0.30 0.31 0.33 0.415 -
P/RPS 0.86 0.96 0.90 0.94 1.03 1.08 1.43 -28.68%
P/EPS 22.04 20.79 15.81 143.47 55.76 47.40 62.90 -50.20%
EY 4.54 4.81 6.33 0.70 1.79 2.11 1.59 100.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.93 0.01 0.01 0.90 0.97 1.22 -13.55%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 29/08/24 29/05/24 28/02/24 27/11/23 24/08/23 30/05/23 -
Price 0.31 0.25 0.375 0.305 0.31 0.32 0.335 -
P/RPS 0.93 0.89 1.09 0.95 1.03 1.05 1.16 -13.66%
P/EPS 23.97 19.25 19.12 145.86 55.76 45.96 50.77 -39.28%
EY 4.17 5.20 5.23 0.69 1.79 2.18 1.97 64.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.86 0.01 0.01 0.90 0.94 0.99 4.64%

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