[JAG] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 362.87%
YoY- 107.28%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 36,691 27,950 23,917 26,845 22,026 20,813 23,907 33.08%
PBT 2,557 2,452 3,279 1,283 283 -1,882 -6,798 -
Tax -42 0 -881 -3 0 -18 3,363 -
NP 2,515 2,452 2,398 1,280 283 -1,900 -3,435 -
-
NP to SH 2,507 2,432 2,378 1,259 272 -1,914 -3,429 -
-
Tax Rate 1.64% 0.00% 26.87% 0.23% 0.00% - - -
Total Cost 34,176 25,498 21,519 25,565 21,743 22,713 27,342 16.05%
-
Net Worth 131,796 128,085 125,822 123,496 145,247 120,019 115,785 9.02%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 1,193 - - - - - - -
Div Payout % 47.62% - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 131,796 128,085 125,822 123,496 145,247 120,019 115,785 9.02%
NOSH 1,193,809 1,158,095 1,143,845 1,144,545 1,360,000 1,125,882 1,142,999 2.94%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.85% 8.77% 10.03% 4.77% 1.28% -9.13% -14.37% -
ROE 1.90% 1.90% 1.89% 1.02% 0.19% -1.59% -2.96% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 3.07 2.41 2.09 2.35 1.62 1.85 2.09 29.24%
EPS 0.21 0.21 0.21 0.11 0.02 -0.17 -0.30 -
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1104 0.1106 0.11 0.1079 0.1068 0.1066 0.1013 5.90%
Adjusted Per Share Value based on latest NOSH - 1,144,545
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.87 3.71 3.17 3.56 2.92 2.76 3.17 33.17%
EPS 0.33 0.32 0.32 0.17 0.04 -0.25 -0.46 -
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1749 0.17 0.167 0.1639 0.1927 0.1593 0.1536 9.05%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.125 0.11 0.115 0.10 0.095 0.105 0.105 -
P/RPS 4.07 4.56 5.50 4.26 5.87 5.68 5.02 -13.06%
P/EPS 59.52 52.38 55.32 90.91 475.00 -61.76 -35.00 -
EY 1.68 1.91 1.81 1.10 0.21 -1.62 -2.86 -
DY 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.99 1.05 0.93 0.89 0.98 1.04 5.69%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 16/08/17 16/05/17 23/02/17 22/11/16 18/08/16 18/05/16 29/02/16 -
Price 0.155 0.15 0.14 0.11 0.115 0.09 0.095 -
P/RPS 5.04 6.22 6.70 4.69 7.10 4.87 4.54 7.22%
P/EPS 73.81 71.43 67.34 100.00 575.00 -52.94 -31.67 -
EY 1.35 1.40 1.48 1.00 0.17 -1.89 -3.16 -
DY 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.36 1.27 1.02 1.08 0.84 0.94 30.44%

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