[JAG] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 84.26%
YoY- 169.21%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 54,385 223,821 157,650 111,146 63,556 159,061 114,718 -39.22%
PBT 3,809 25,460 20,010 14,656 7,802 11,815 7,617 -37.02%
Tax -589 -6,803 -6,000 -5,100 -2,500 -2,828 -1,610 -48.87%
NP 3,220 18,657 14,010 9,556 5,302 8,987 6,007 -34.03%
-
NP to SH 3,220 19,210 14,573 9,985 5,419 9,169 6,163 -35.15%
-
Tax Rate 15.46% 26.72% 29.99% 34.80% 32.04% 23.94% 21.14% -
Total Cost 51,165 205,164 143,640 101,590 58,254 150,074 108,711 -39.52%
-
Net Worth 220,439 220,879 216,804 186,800 182,238 172,102 156,668 25.59%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 3,133 - - - - - -
Div Payout % - 16.31% - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 220,439 220,879 216,804 186,800 182,238 172,102 156,668 25.59%
NOSH 634,109 634,109 634,109 544,109 544,109 544,109 454,651 24.85%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.92% 8.34% 8.89% 8.60% 8.34% 5.65% 5.24% -
ROE 1.46% 8.70% 6.72% 5.35% 2.97% 5.33% 3.93% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 8.68 35.71 25.15 20.71 11.84 35.55 25.64 -51.45%
EPS 0.51 3.36 2.63 1.86 1.01 2.04 1.37 -48.28%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3517 0.3524 0.3459 0.348 0.3395 0.3847 0.3502 0.28%
Adjusted Per Share Value based on latest NOSH - 544,109
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.29 30.01 21.14 14.90 8.52 21.33 15.38 -39.23%
EPS 0.43 2.58 1.95 1.34 0.73 1.23 0.83 -35.52%
DPS 0.00 0.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2956 0.2962 0.2907 0.2505 0.2444 0.2308 0.2101 25.58%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.325 0.335 0.34 0.305 0.375 0.27 0.17 -
P/RPS 3.75 0.94 1.35 1.47 3.17 0.76 0.66 218.75%
P/EPS 63.26 10.93 14.62 16.40 37.15 13.17 12.34 197.60%
EY 1.58 9.15 6.84 6.10 2.69 7.59 8.10 -66.39%
DY 0.00 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 0.98 0.88 1.10 0.70 0.49 52.25%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 23/02/22 17/11/21 24/08/21 28/05/21 23/02/21 26/11/20 -
Price 0.385 0.36 0.375 0.375 0.39 0.345 0.21 -
P/RPS 4.44 1.01 1.49 1.81 3.29 0.97 0.82 208.66%
P/EPS 74.94 11.75 16.13 20.16 38.63 16.83 15.24 189.45%
EY 1.33 8.51 6.20 4.96 2.59 5.94 6.56 -65.52%
DY 0.00 1.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.02 1.08 1.08 1.15 0.90 0.60 48.93%

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