[JAG] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
01-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 15.64%
YoY- 315.02%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 109,655 72,682 35,738 143,623 102,932 64,641 27,950 148.54%
PBT 1,505 1,239 487 10,891 7,294 5,009 2,452 -27.75%
Tax 12 0 0 -2,494 -30 -42 0 -
NP 1,517 1,239 487 8,397 7,264 4,967 2,452 -27.37%
-
NP to SH 1,430 1,180 458 8,346 7,217 4,939 2,432 -29.79%
-
Tax Rate -0.80% 0.00% 0.00% 22.90% 0.41% 0.84% 0.00% -
Total Cost 108,138 71,443 35,251 135,226 95,668 59,674 25,498 161.77%
-
Net Worth 146,506 146,230 146,918 140,203 137,002 129,825 128,085 9.36%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 2,637 1,202 1,175 - -
Div Payout % - - - 31.61% 16.67% 23.81% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 146,506 146,230 146,918 140,203 137,002 129,825 128,085 9.36%
NOSH 1,377,937 1,377,937 1,377,937 1,377,930 1,202,833 1,175,952 1,158,095 12.27%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.38% 1.70% 1.36% 5.85% 7.06% 7.68% 8.77% -
ROE 0.98% 0.81% 0.31% 5.95% 5.27% 3.80% 1.90% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.96 5.28 2.60 10.89 8.56 5.50 2.41 121.62%
EPS 0.10 0.09 0.03 0.68 0.60 0.42 0.21 -38.99%
DPS 0.00 0.00 0.00 0.20 0.10 0.10 0.00 -
NAPS 0.1064 0.1062 0.1067 0.1063 0.1139 0.1104 0.1106 -2.54%
Adjusted Per Share Value based on latest NOSH - 1,377,930
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.55 9.64 4.74 19.06 13.66 8.58 3.71 148.48%
EPS 0.19 0.16 0.06 1.11 0.96 0.66 0.32 -29.33%
DPS 0.00 0.00 0.00 0.35 0.16 0.16 0.00 -
NAPS 0.1944 0.194 0.195 0.186 0.1818 0.1723 0.17 9.34%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.075 0.08 0.08 0.10 0.13 0.125 0.11 -
P/RPS 0.94 1.52 3.08 0.92 1.52 2.27 4.56 -65.07%
P/EPS 72.22 93.35 240.51 15.80 21.67 29.76 52.38 23.85%
EY 1.38 1.07 0.42 6.33 4.62 3.36 1.91 -19.46%
DY 0.00 0.00 0.00 2.00 0.77 0.80 0.00 -
P/NAPS 0.70 0.75 0.75 0.94 1.14 1.13 0.99 -20.61%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 16/11/18 17/08/18 30/05/18 01/03/18 27/11/17 16/08/17 16/05/17 -
Price 0.06 0.075 0.075 0.09 0.12 0.155 0.15 -
P/RPS 0.75 1.42 2.89 0.83 1.40 2.82 6.22 -75.56%
P/EPS 57.77 87.52 225.48 14.22 20.00 36.90 71.43 -13.18%
EY 1.73 1.14 0.44 7.03 5.00 2.71 1.40 15.13%
DY 0.00 0.00 0.00 2.22 0.83 0.65 0.00 -
P/NAPS 0.56 0.71 0.70 0.85 1.05 1.40 1.36 -44.62%

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