[JAG] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 151.69%
YoY- 124.81%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 159,061 152,957 133,610 149,584 139,519 137,909 117,086 22.54%
PBT 11,815 10,156 7,270 6,352 -10,966 -17,516 -18,594 -
Tax -2,828 -2,146 -120 -240 -958 -1,753 -1,320 65.80%
NP 8,987 8,009 7,150 6,112 -11,924 -19,269 -19,914 -
-
NP to SH 9,169 8,217 7,418 6,152 -11,901 -19,265 -19,916 -
-
Tax Rate 23.94% 21.13% 1.65% 3.78% - - - -
Total Cost 150,074 144,948 126,460 143,472 151,443 157,178 137,000 6.23%
-
Net Worth 172,102 156,668 154,238 153,838 144,600 139,809 144,202 12.45%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 172,102 156,668 154,238 153,838 144,600 139,809 144,202 12.45%
NOSH 544,109 454,651 1,818,606 1,818,606 1,818,606 1,515,731 1,515,731 -49.33%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.65% 5.24% 5.35% 4.09% -8.55% -13.97% -17.01% -
ROE 5.33% 5.25% 4.81% 4.00% -8.23% -13.78% -13.81% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 35.55 34.19 7.47 8.26 8.06 9.10 7.73 175.27%
EPS 2.04 1.83 0.42 0.32 -0.78 -1.27 -1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3847 0.3502 0.0862 0.085 0.0835 0.0923 0.0952 152.63%
Adjusted Per Share Value based on latest NOSH - 1,818,606
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 21.33 20.51 17.92 20.06 18.71 18.49 15.70 22.55%
EPS 1.23 1.10 0.99 0.82 -1.60 -2.58 -2.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2308 0.2101 0.2068 0.2063 0.1939 0.1875 0.1934 12.44%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.27 0.17 0.065 0.03 0.035 0.035 0.04 -
P/RPS 0.76 0.50 0.87 0.36 0.43 0.38 0.52 28.63%
P/EPS 13.17 9.26 15.68 8.83 -5.09 -2.75 -3.04 -
EY 7.59 10.80 6.38 11.33 -19.64 -36.34 -32.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.49 0.75 0.35 0.42 0.38 0.42 40.35%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 26/11/20 24/08/20 29/05/20 25/02/20 15/11/19 23/08/19 -
Price 0.345 0.21 0.235 0.065 0.045 0.035 0.045 -
P/RPS 0.97 0.61 3.15 0.79 0.56 0.38 0.58 40.67%
P/EPS 16.83 11.43 56.68 19.12 -6.55 -2.75 -3.42 -
EY 5.94 8.75 1.76 5.23 -15.27 -36.34 -29.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.60 2.73 0.76 0.54 0.38 0.47 53.90%

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