[JAG] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 127.13%
YoY- -53.42%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 917 660 553 305 994 1,005 854 4.84%
PBT -189 -76 64 102 -375 28 243 -
Tax 0 0 0 0 -1 0 0 -
NP -189 -76 64 102 -376 28 243 -
-
NP to SH -189 -76 64 102 -376 28 243 -
-
Tax Rate - - 0.00% 0.00% - 0.00% 0.00% -
Total Cost 1,106 736 489 203 1,370 977 611 48.36%
-
Net Worth 2,406 2,614 2,581 2,688 2,383 2,380 2,429 -0.63%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 2,406 2,614 2,581 2,688 2,383 2,380 2,429 -0.63%
NOSH 72,692 75,999 71,111 72,857 67,142 70,000 65,675 6.98%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -20.61% -11.52% 11.57% 33.44% -37.83% 2.79% 28.45% -
ROE -7.85% -2.91% 2.48% 3.79% -15.77% 1.18% 10.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.26 0.87 0.78 0.42 1.48 1.44 1.30 -2.05%
EPS -0.26 -0.10 0.09 0.14 -0.56 0.04 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0331 0.0344 0.0363 0.0369 0.0355 0.034 0.037 -7.13%
Adjusted Per Share Value based on latest NOSH - 72,857
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.12 0.09 0.07 0.04 0.13 0.13 0.11 5.95%
EPS -0.03 -0.01 0.01 0.01 -0.05 0.00 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0032 0.0035 0.0035 0.0036 0.0032 0.0032 0.0033 -2.02%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.20 0.21 0.21 0.15 0.17 0.12 0.15 -
P/RPS 15.85 24.18 27.00 35.83 11.48 8.36 11.54 23.48%
P/EPS -76.92 -210.00 233.33 107.14 -30.36 300.00 40.54 -
EY -1.30 -0.48 0.43 0.93 -3.29 0.33 2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.04 6.10 5.79 4.07 4.79 3.53 4.05 30.43%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 21/11/11 23/08/11 24/05/11 28/02/11 26/11/10 25/08/10 -
Price 0.25 0.24 0.23 0.20 0.14 0.13 0.09 -
P/RPS 19.82 27.64 29.58 47.78 9.46 9.05 6.92 101.29%
P/EPS -96.15 -240.00 255.56 142.86 -25.00 325.00 24.32 -
EY -1.04 -0.42 0.39 0.70 -4.00 0.31 4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.55 6.98 6.34 5.42 3.94 3.82 2.43 112.48%

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