[JAG] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 136.41%
YoY- 252.34%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 223,821 210,200 222,292 254,224 159,061 152,957 133,610 40.91%
PBT 25,460 26,680 29,312 31,208 11,815 10,156 7,270 130.08%
Tax -6,803 -8,000 -10,200 -10,000 -2,828 -2,146 -120 1364.93%
NP 18,657 18,680 19,112 21,208 8,987 8,009 7,150 89.20%
-
NP to SH 19,210 19,430 19,970 21,676 9,169 8,217 7,418 88.25%
-
Tax Rate 26.72% 29.99% 34.80% 32.04% 23.94% 21.13% 1.65% -
Total Cost 205,164 191,520 203,180 233,016 150,074 144,948 126,460 37.94%
-
Net Worth 220,879 216,804 186,800 182,238 172,102 156,668 154,238 26.96%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 3,133 - - - - - - -
Div Payout % 16.31% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 220,879 216,804 186,800 182,238 172,102 156,668 154,238 26.96%
NOSH 634,109 634,109 544,109 544,109 544,109 454,651 1,818,606 -50.36%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.34% 8.89% 8.60% 8.34% 5.65% 5.24% 5.35% -
ROE 8.70% 8.96% 10.69% 11.89% 5.33% 5.25% 4.81% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 35.71 33.54 41.41 47.36 35.55 34.19 7.47 182.97%
EPS 3.36 3.51 3.72 4.04 2.04 1.83 0.42 298.48%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3524 0.3459 0.348 0.3395 0.3847 0.3502 0.0862 155.01%
Adjusted Per Share Value based on latest NOSH - 544,109
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 30.01 28.19 29.81 34.09 21.33 20.51 17.92 40.88%
EPS 2.58 2.61 2.68 2.91 1.23 1.10 0.99 89.04%
DPS 0.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2962 0.2907 0.2505 0.2444 0.2308 0.2101 0.2068 26.98%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.335 0.34 0.305 0.375 0.27 0.17 0.065 -
P/RPS 0.94 1.01 0.74 0.79 0.76 0.50 0.87 5.27%
P/EPS 10.93 10.97 8.20 9.29 13.17 9.26 15.68 -21.33%
EY 9.15 9.12 12.20 10.77 7.59 10.80 6.38 27.09%
DY 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.98 0.88 1.10 0.70 0.49 0.75 17.01%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 17/11/21 24/08/21 28/05/21 23/02/21 26/11/20 24/08/20 -
Price 0.36 0.375 0.375 0.39 0.345 0.21 0.235 -
P/RPS 1.01 1.12 0.91 0.82 0.97 0.61 3.15 -53.05%
P/EPS 11.75 12.10 10.08 9.66 16.83 11.43 56.68 -64.87%
EY 8.51 8.27 9.92 10.35 5.94 8.75 1.76 185.12%
DY 1.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.08 1.08 1.15 0.90 0.60 2.73 -48.03%

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