[JAG] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -46.36%
YoY- -178.83%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 71,717 35,977 135,716 447 334 171 812 1899.59%
PBT 3,881 1,875 9,081 -382 -261 -117 -118 -
Tax -300 -500 -1,206 0 0 0 10 -
NP 3,581 1,375 7,875 -382 -261 -117 -108 -
-
NP to SH 3,581 1,375 7,875 -382 -261 -117 -108 -
-
Tax Rate 7.73% 26.67% 13.28% - - - - -
Total Cost 68,136 34,602 127,841 829 595 288 920 1677.52%
-
Net Worth 101,244 99,589 7,139,683 3,103 320,318 329,939 337,885 -55.32%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,627 - - - - - - -
Div Payout % 45.45% - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 101,244 99,589 7,139,683 3,103 320,318 329,939 337,885 -55.32%
NOSH 651,090 654,761 474,397 79,583 79,090 77,999 77,142 316.16%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.99% 3.82% 5.80% -85.46% -78.14% -68.42% -13.30% -
ROE 3.54% 1.38% 0.11% -12.31% -0.08% -0.04% -0.03% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.01 5.49 28.61 0.56 0.42 0.22 1.05 381.13%
EPS 0.55 0.21 1.66 -0.48 -0.33 -0.15 -0.14 -
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1555 0.1521 15.05 0.039 4.05 4.23 4.38 -89.26%
Adjusted Per Share Value based on latest NOSH - 80,666
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.52 4.77 18.01 0.06 0.04 0.02 0.11 1872.62%
EPS 0.48 0.18 1.04 -0.05 -0.03 -0.02 -0.01 -
DPS 0.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1343 0.1322 9.4741 0.0041 0.4251 0.4378 0.4484 -55.33%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.34 0.30 0.565 0.21 0.21 0.23 0.22 -
P/RPS 3.09 5.46 1.97 0.00 0.00 0.00 0.14 691.31%
P/EPS 61.82 142.86 34.04 0.00 0.00 0.00 2.00 891.12%
EY 1.62 0.70 2.94 0.00 0.00 0.00 50.07 -89.90%
DY 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.97 0.04 0.00 0.05 0.06 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 28/05/14 26/02/14 21/11/13 20/08/13 21/05/13 27/02/13 -
Price 0.215 0.315 0.50 0.31 0.22 0.23 0.24 -
P/RPS 1.95 5.73 1.75 0.00 0.00 0.00 0.15 455.48%
P/EPS 39.09 150.00 30.12 0.00 0.00 0.00 2.18 588.70%
EY 2.56 0.67 3.32 0.00 0.00 0.00 45.89 -85.47%
DY 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.07 0.03 0.00 0.06 0.06 0.00 -

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