[JAG] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
15-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -45.1%
YoY- -1110.42%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 66,805 37,396 139,519 103,432 58,543 25,554 154,411 -42.82%
PBT 3,635 1,588 -10,966 -13,137 -9,297 -5,878 2,396 32.06%
Tax -60 -60 -958 -1,315 -660 -330 -488 -75.30%
NP 3,575 1,528 -11,924 -14,452 -9,957 -6,208 1,908 52.04%
-
NP to SH 3,709 1,538 -11,901 -14,449 -9,958 -6,199 1,845 59.35%
-
Tax Rate 1.65% 3.78% - - - - 20.37% -
Total Cost 63,230 35,868 151,443 117,884 68,500 31,762 152,503 -44.42%
-
Net Worth 154,238 153,838 144,600 139,809 144,202 147,989 154,452 -0.09%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 154,238 153,838 144,600 139,809 144,202 147,989 154,452 -0.09%
NOSH 1,818,606 1,818,606 1,818,606 1,515,731 1,515,731 1,515,731 1,515,731 12.92%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.35% 4.09% -8.55% -13.97% -17.01% -24.29% 1.24% -
ROE 2.40% 1.00% -8.23% -10.33% -6.91% -4.19% 1.19% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.73 2.07 8.06 6.83 3.86 1.69 10.19 -48.86%
EPS 0.21 0.08 -0.78 -0.95 -0.66 -0.41 0.10 64.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0862 0.085 0.0835 0.0923 0.0952 0.0977 0.1019 -10.56%
Adjusted Per Share Value based on latest NOSH - 1,515,731
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.96 5.01 18.71 13.87 7.85 3.43 20.71 -42.82%
EPS 0.50 0.21 -1.60 -1.94 -1.34 -0.83 0.25 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2068 0.2063 0.1939 0.1875 0.1934 0.1985 0.2071 -0.09%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.065 0.03 0.035 0.035 0.04 0.045 0.05 -
P/RPS 1.74 1.45 0.43 0.51 1.03 2.67 0.49 132.93%
P/EPS 31.36 35.30 -5.09 -3.67 -6.08 -11.00 41.08 -16.48%
EY 3.19 2.83 -19.64 -27.25 -16.44 -9.09 2.43 19.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.35 0.42 0.38 0.42 0.46 0.49 32.84%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 29/05/20 25/02/20 15/11/19 23/08/19 29/05/19 26/02/19 -
Price 0.235 0.065 0.045 0.035 0.045 0.045 0.05 -
P/RPS 6.29 3.15 0.56 0.51 1.16 2.67 0.49 449.09%
P/EPS 113.37 76.49 -6.55 -3.67 -6.85 -11.00 41.08 96.87%
EY 0.88 1.31 -15.27 -27.25 -14.61 -9.09 2.43 -49.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 0.76 0.54 0.38 0.47 0.46 0.49 214.60%

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