[JAG] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -995.83%
YoY- 16.99%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 248 305 60 151 357 497 84 106.20%
PBT -38 102 -404 -215 24 219 -316 -75.73%
Tax 0 0 0 0 0 0 0 -
NP -38 102 -404 -215 24 219 -316 -75.73%
-
NP to SH -38 102 -404 -215 24 219 -316 -75.73%
-
Tax Rate - 0.00% - - 0.00% 0.00% - -
Total Cost 286 203 464 366 333 278 400 -20.08%
-
Net Worth 2,758 2,688 2,356 2,215 2,220 2,455 2,172 17.31%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 2,758 2,688 2,356 2,215 2,220 2,455 2,172 17.31%
NOSH 75,999 72,857 67,333 65,151 60,000 66,363 65,833 10.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -15.32% 33.44% -673.33% -142.38% 6.72% 44.06% -376.19% -
ROE -1.38% 3.79% -17.14% -9.71% 1.08% 8.92% -14.55% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.33 0.42 0.09 0.23 0.59 0.75 0.13 86.40%
EPS -0.05 0.14 -0.60 -0.33 0.04 0.33 -0.48 -77.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0363 0.0369 0.035 0.034 0.037 0.037 0.033 6.57%
Adjusted Per Share Value based on latest NOSH - 65,151
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.03 0.04 0.01 0.02 0.05 0.07 0.01 108.42%
EPS -0.01 0.01 -0.05 -0.03 0.00 0.03 -0.04 -60.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0037 0.0036 0.0032 0.003 0.003 0.0033 0.0029 17.68%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.21 0.15 0.17 0.12 0.15 0.09 0.08 -
P/RPS 64.35 35.83 190.78 51.78 25.21 12.02 62.70 1.75%
P/EPS -420.00 107.14 -28.33 -36.36 375.00 27.27 -16.67 764.52%
EY -0.24 0.93 -3.53 -2.75 0.27 3.67 -6.00 -88.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.79 4.07 4.86 3.53 4.05 2.43 2.42 79.17%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 24/05/11 28/02/11 26/11/10 25/08/10 26/04/10 24/02/10 -
Price 0.23 0.20 0.14 0.13 0.09 0.09 0.08 -
P/RPS 70.48 47.78 157.11 56.09 15.13 12.02 62.70 8.13%
P/EPS -460.00 142.86 -23.33 -39.39 225.00 27.27 -16.67 818.72%
EY -0.22 0.70 -4.29 -2.54 0.44 3.67 -6.00 -89.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.34 5.42 4.00 3.82 2.43 2.43 2.42 90.37%

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