[JAG] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -32.95%
YoY- -40.58%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 254,128 258,720 265,258 217,540 223,821 210,200 222,292 9.30%
PBT 13,450 15,280 17,342 15,236 25,460 26,680 29,312 -40.42%
Tax -3,268 -3,057 -3,778 -2,356 -6,803 -8,000 -10,200 -53.08%
NP 10,182 12,222 13,564 12,880 18,657 18,680 19,112 -34.20%
-
NP to SH 10,182 12,222 13,564 12,880 19,210 19,430 19,970 -36.09%
-
Tax Rate 24.30% 20.01% 21.79% 15.46% 26.72% 29.99% 34.80% -
Total Cost 243,946 246,497 251,694 204,660 205,164 191,520 203,180 12.92%
-
Net Worth 216,501 216,901 220,939 220,439 220,879 216,804 186,800 10.30%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - 3,133 - - -
Div Payout % - - - - 16.31% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 216,501 216,901 220,939 220,439 220,879 216,804 186,800 10.30%
NOSH 634,109 634,109 634,109 634,109 634,109 634,109 544,109 10.71%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.01% 4.72% 5.11% 5.92% 8.34% 8.89% 8.60% -
ROE 4.70% 5.64% 6.14% 5.84% 8.70% 8.96% 10.69% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 43.10 43.57 43.37 34.71 35.71 33.54 41.41 2.69%
EPS 1.68 2.00 2.18 2.04 3.36 3.51 3.72 -41.05%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.3672 0.3653 0.3612 0.3517 0.3524 0.3459 0.348 3.63%
Adjusted Per Share Value based on latest NOSH - 634,109
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 33.75 34.36 35.23 28.89 29.73 27.92 29.52 9.31%
EPS 1.35 1.62 1.80 1.71 2.55 2.58 2.65 -36.13%
DPS 0.00 0.00 0.00 0.00 0.42 0.00 0.00 -
NAPS 0.2875 0.2881 0.2934 0.2928 0.2934 0.288 0.2481 10.29%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.355 0.335 0.35 0.325 0.335 0.34 0.305 -
P/RPS 0.82 0.77 0.81 0.94 0.94 1.01 0.74 7.06%
P/EPS 20.56 16.27 15.78 15.82 10.93 10.97 8.20 84.25%
EY 4.86 6.14 6.34 6.32 9.15 9.12 12.20 -45.76%
DY 0.00 0.00 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 0.97 0.92 0.97 0.92 0.95 0.98 0.88 6.68%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 26/08/22 31/05/22 23/02/22 17/11/21 24/08/21 -
Price 0.375 0.35 0.345 0.385 0.36 0.375 0.375 -
P/RPS 0.87 0.80 0.80 1.11 1.01 1.12 0.91 -2.94%
P/EPS 21.71 17.00 15.56 18.74 11.75 12.10 10.08 66.54%
EY 4.61 5.88 6.43 5.34 8.51 8.27 9.92 -39.91%
DY 0.00 0.00 0.00 0.00 1.39 0.00 0.00 -
P/NAPS 1.02 0.96 0.96 1.09 1.02 1.08 1.08 -3.72%

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