[JAG] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 47.89%
YoY- 1486.39%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 40,646 20,540 130,389 102,759 71,717 35,977 135,716 -55.33%
PBT 1,705 261 6,756 5,796 3,881 1,875 9,081 -67.31%
Tax -87 -51 -432 -500 -300 -500 -1,206 -82.75%
NP 1,618 210 6,324 5,296 3,581 1,375 7,875 -65.28%
-
NP to SH 1,618 210 6,324 5,296 3,581 1,375 7,875 -65.28%
-
Tax Rate 5.10% 19.54% 6.39% 8.63% 7.73% 26.67% 13.28% -
Total Cost 39,028 20,330 124,065 97,463 68,136 34,602 127,841 -54.75%
-
Net Worth 121,026 116,445 87,514 76,219 101,244 99,589 7,139,683 -93.45%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 3,977 3,578 1,627 - - -
Div Payout % - - 62.90% 67.57% 45.45% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 121,026 116,445 87,514 76,219 101,244 99,589 7,139,683 -93.45%
NOSH 1,078,666 1,050,000 795,584 715,675 651,090 654,761 474,397 73.17%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.98% 1.02% 4.85% 5.15% 4.99% 3.82% 5.80% -
ROE 1.34% 0.18% 7.23% 6.95% 3.54% 1.38% 0.11% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.77 1.96 16.39 14.36 11.01 5.49 28.61 -74.20%
EPS 0.15 0.02 0.66 0.74 0.55 0.21 1.66 -79.95%
DPS 0.00 0.00 0.50 0.50 0.25 0.00 0.00 -
NAPS 0.1122 0.1109 0.11 0.1065 0.1555 0.1521 15.05 -96.21%
Adjusted Per Share Value based on latest NOSH - 857,499
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.39 2.73 17.30 13.64 9.52 4.77 18.01 -55.35%
EPS 0.21 0.03 0.84 0.70 0.48 0.18 1.04 -65.68%
DPS 0.00 0.00 0.53 0.47 0.22 0.00 0.00 -
NAPS 0.1606 0.1545 0.1161 0.1011 0.1343 0.1322 9.4741 -93.45%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.115 0.15 0.155 0.21 0.34 0.30 0.565 -
P/RPS 3.05 7.67 0.95 1.46 3.09 5.46 1.97 33.93%
P/EPS 76.67 750.00 19.50 28.38 61.82 142.86 34.04 72.08%
EY 1.30 0.13 5.13 3.52 1.62 0.70 2.94 -42.04%
DY 0.00 0.00 3.23 2.38 0.74 0.00 0.00 -
P/NAPS 1.02 1.35 1.41 1.97 2.19 1.97 0.04 771.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 21/05/15 10/02/15 20/11/14 13/08/14 28/05/14 26/02/14 -
Price 0.10 0.145 0.175 0.22 0.215 0.315 0.50 -
P/RPS 2.65 7.41 1.07 1.53 1.95 5.73 1.75 31.96%
P/EPS 66.67 725.00 22.02 29.73 39.09 150.00 30.12 70.09%
EY 1.50 0.14 4.54 3.36 2.56 0.67 3.32 -41.20%
DY 0.00 0.00 2.86 2.27 1.16 0.00 0.00 -
P/NAPS 0.89 1.31 1.59 2.07 1.38 2.07 0.03 864.29%

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