[JAG] QoQ Annualized Quarter Result on 31-Mar-2024 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
29-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 836.75%
YoY- 190.93%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 210,984 197,449 188,801 191,196 182,152 254,128 258,720 -12.70%
PBT 17,136 2,693 4,960 6,964 6,144 13,450 15,280 7.93%
Tax -5,080 -1,406 -1,474 -2,600 -2,000 -3,268 -3,057 40.25%
NP 12,056 1,287 3,485 4,364 4,144 10,182 12,222 -0.90%
-
NP to SH 12,056 1,287 3,485 4,364 4,144 10,182 12,222 -0.90%
-
Tax Rate 29.65% 52.21% 29.72% 37.33% 32.55% 24.30% 20.01% -
Total Cost 198,928 196,162 185,316 186,832 178,008 243,946 246,497 -13.30%
-
Net Worth 21,267,454 20,969,573 214,952 214,297 213,543 216,501 216,901 2020.43%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 21,267,454 20,969,573 214,952 214,297 213,543 216,501 216,901 2020.43%
NOSH 634,109 634,109 634,109 634,109 634,109 634,109 634,109 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 5.71% 0.65% 1.85% 2.28% 2.28% 4.01% 4.72% -
ROE 0.06% 0.01% 1.62% 2.04% 1.94% 4.70% 5.64% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 34.32 32.08 30.12 30.50 29.00 43.10 43.57 -14.69%
EPS 1.96 0.21 0.56 0.70 0.64 1.68 2.00 -1.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 34.59 34.07 0.3429 0.3419 0.34 0.3672 0.3653 1971.72%
Adjusted Per Share Value based on latest NOSH - 634,109
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 17.33 16.22 15.51 15.70 14.96 20.87 21.25 -12.70%
EPS 0.99 0.11 0.29 0.36 0.34 0.84 1.00 -0.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.4683 17.2236 0.1766 0.176 0.1754 0.1778 0.1782 2020.07%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.31 0.30 0.31 0.33 0.415 0.355 0.335 -
P/RPS 0.90 0.94 1.03 1.08 1.43 0.82 0.77 10.94%
P/EPS 15.81 143.47 55.76 47.40 62.90 20.56 16.27 -1.89%
EY 6.33 0.70 1.79 2.11 1.59 4.86 6.14 2.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.90 0.97 1.22 0.97 0.92 -95.07%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 28/02/24 27/11/23 24/08/23 30/05/23 27/02/23 25/11/22 -
Price 0.375 0.305 0.31 0.32 0.335 0.375 0.35 -
P/RPS 1.09 0.95 1.03 1.05 1.16 0.87 0.80 22.87%
P/EPS 19.12 145.86 55.76 45.96 50.77 21.71 17.00 8.14%
EY 5.23 0.69 1.79 2.18 1.97 4.61 5.88 -7.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.90 0.94 0.99 1.02 0.96 -95.21%

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