[JAG] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -37.25%
YoY- -73.66%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 183 917 660 553 305 994 1,005 -67.84%
PBT 93 -189 -76 64 102 -375 28 122.45%
Tax -18 0 0 0 0 -1 0 -
NP 75 -189 -76 64 102 -376 28 92.75%
-
NP to SH 93 -189 -76 64 102 -376 28 122.45%
-
Tax Rate 19.35% - - 0.00% 0.00% - 0.00% -
Total Cost 108 1,106 736 489 203 1,370 977 -76.93%
-
Net Worth 2,439 2,406 2,614 2,581 2,688 2,383 2,380 1.64%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 2,439 2,406 2,614 2,581 2,688 2,383 2,380 1.64%
NOSH 71,538 72,692 75,999 71,111 72,857 67,142 70,000 1.45%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 40.98% -20.61% -11.52% 11.57% 33.44% -37.83% 2.79% -
ROE 3.81% -7.85% -2.91% 2.48% 3.79% -15.77% 1.18% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.26 1.26 0.87 0.78 0.42 1.48 1.44 -68.02%
EPS 0.13 -0.26 -0.10 0.09 0.14 -0.56 0.04 119.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.0331 0.0344 0.0363 0.0369 0.0355 0.034 0.19%
Adjusted Per Share Value based on latest NOSH - 75,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.02 0.12 0.09 0.07 0.04 0.13 0.13 -71.25%
EPS 0.01 -0.03 -0.01 0.01 0.01 -0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0033 0.0032 0.0035 0.0035 0.0036 0.0032 0.0032 2.07%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.23 0.20 0.21 0.21 0.15 0.17 0.12 -
P/RPS 89.91 15.85 24.18 27.00 35.83 11.48 8.36 386.52%
P/EPS 176.92 -76.92 -210.00 233.33 107.14 -30.36 300.00 -29.65%
EY 0.57 -1.30 -0.48 0.43 0.93 -3.29 0.33 43.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.74 6.04 6.10 5.79 4.07 4.79 3.53 53.84%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 24/02/12 21/11/11 23/08/11 24/05/11 28/02/11 26/11/10 -
Price 0.18 0.25 0.24 0.23 0.20 0.14 0.13 -
P/RPS 70.37 19.82 27.64 29.58 47.78 9.46 9.05 291.99%
P/EPS 138.46 -96.15 -240.00 255.56 142.86 -25.00 325.00 -43.35%
EY 0.72 -1.04 -0.42 0.39 0.70 -4.00 0.31 75.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.28 7.55 6.98 6.34 5.42 3.94 3.82 24.05%

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