[JAG] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -1107.15%
YoY- -70.14%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 880 1,106 1,220 994 1,340 1,708 1,988 -41.88%
PBT -101 128 408 -375 37 486 876 -
Tax 0 0 0 -1 0 0 0 -
NP -101 128 408 -376 37 486 876 -
-
NP to SH -101 128 408 -376 37 486 876 -
-
Tax Rate - 0.00% 0.00% - 0.00% 0.00% 0.00% -
Total Cost 981 978 812 1,370 1,302 1,222 1,112 -8.00%
-
Net Worth 2,614 2,581 2,688 2,383 2,379 2,429 2,455 4.26%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 2,614 2,581 2,688 2,383 2,379 2,429 2,455 4.26%
NOSH 75,999 71,111 72,857 67,142 69,999 65,675 66,363 9.45%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -11.52% 11.57% 33.44% -37.83% 2.79% 28.45% 44.06% -
ROE -3.88% 4.96% 15.18% -15.77% 1.57% 20.00% 35.68% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.16 1.56 1.67 1.48 1.91 2.60 3.00 -46.89%
EPS -0.13 0.18 0.56 -0.56 0.05 0.74 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0344 0.0363 0.0369 0.0355 0.034 0.037 0.037 -4.73%
Adjusted Per Share Value based on latest NOSH - 67,333
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.12 0.15 0.16 0.13 0.18 0.23 0.27 -41.73%
EPS -0.01 0.02 0.05 -0.05 0.01 0.07 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0035 0.0035 0.0036 0.0032 0.0032 0.0033 0.0033 3.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.21 0.21 0.15 0.17 0.12 0.15 0.09 -
P/RPS 18.14 13.50 8.96 11.48 6.27 5.77 3.00 231.53%
P/EPS -157.50 116.67 26.79 -30.36 225.00 20.27 6.82 -
EY -0.63 0.86 3.73 -3.29 0.44 4.93 14.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.10 5.79 4.07 4.79 3.53 4.05 2.43 84.60%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 23/08/11 24/05/11 28/02/11 26/11/10 25/08/10 26/04/10 -
Price 0.24 0.23 0.20 0.14 0.13 0.09 0.09 -
P/RPS 20.73 14.79 11.94 9.46 6.79 3.46 3.00 262.36%
P/EPS -180.00 127.78 35.71 -25.00 243.75 12.16 6.82 -
EY -0.56 0.78 2.80 -4.00 0.41 8.22 14.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.98 6.34 5.42 3.94 3.82 2.43 2.43 101.93%

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