[JAG] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 570.48%
YoY- -36.17%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 20,813 23,907 20,238 20,106 20,540 27,630 31,042 -23.37%
PBT -1,882 -6,798 -16,890 1,444 261 960 1,915 -
Tax -18 3,363 -398 -36 -51 68 -200 -79.88%
NP -1,900 -3,435 -17,288 1,408 210 1,028 1,715 -
-
NP to SH -1,914 -3,429 -17,288 1,408 210 1,028 1,715 -
-
Tax Rate - - - 2.49% 19.54% -7.08% 10.44% -
Total Cost 22,713 27,342 37,526 18,698 20,330 26,602 29,327 -15.65%
-
Net Worth 120,019 115,785 113,513 121,521 116,445 114,125 91,323 19.96%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - 2,143 -
Div Payout % - - - - - - 125.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 120,019 115,785 113,513 121,521 116,445 114,125 91,323 19.96%
NOSH 1,125,882 1,142,999 1,087,295 1,083,076 1,050,000 1,037,500 857,499 19.88%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -9.13% -14.37% -85.42% 7.00% 1.02% 3.72% 5.52% -
ROE -1.59% -2.96% -15.23% 1.16% 0.18% 0.90% 1.88% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.85 2.09 1.86 1.86 1.96 2.66 3.62 -36.05%
EPS -0.17 -0.30 -1.59 0.13 0.02 0.09 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.1066 0.1013 0.1044 0.1122 0.1109 0.11 0.1065 0.06%
Adjusted Per Share Value based on latest NOSH - 1,083,076
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.79 3.21 2.71 2.70 2.75 3.71 4.16 -23.36%
EPS -0.26 -0.46 -2.32 0.19 0.03 0.14 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.29 -
NAPS 0.1609 0.1553 0.1522 0.163 0.1562 0.153 0.1225 19.91%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.105 0.105 0.10 0.115 0.15 0.155 0.21 -
P/RPS 5.68 5.02 5.37 6.19 7.67 5.82 5.80 -1.38%
P/EPS -61.76 -35.00 -6.29 88.46 750.00 156.43 105.00 -
EY -1.62 -2.86 -15.90 1.13 0.13 0.64 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.19 -
P/NAPS 0.98 1.04 0.96 1.02 1.35 1.41 1.97 -37.19%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 29/02/16 27/11/15 19/08/15 21/05/15 10/02/15 20/11/14 -
Price 0.09 0.095 0.095 0.10 0.145 0.175 0.22 -
P/RPS 4.87 4.54 5.10 5.39 7.41 6.57 6.08 -13.74%
P/EPS -52.94 -31.67 -5.97 76.92 725.00 176.62 110.00 -
EY -1.89 -3.16 -16.74 1.30 0.14 0.57 0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.14 -
P/NAPS 0.84 0.94 0.91 0.89 1.31 1.59 2.07 -45.15%

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