[JAG] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 13.08%
YoY- 154.66%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 47,950 63,556 44,341 47,913 29,409 37,396 35,963 21.16%
PBT 6,855 7,802 4,195 3,982 2,047 1,588 2,171 115.37%
Tax -2,600 -2,500 -1,218 -1,550 0 -60 357 -
NP 4,255 5,302 2,977 2,432 2,047 1,528 2,528 41.54%
-
NP to SH 4,567 5,419 3,003 2,455 2,171 1,538 2,531 48.26%
-
Tax Rate 37.93% 32.04% 29.03% 38.93% 0.00% 3.78% -16.44% -
Total Cost 43,695 58,254 41,364 45,481 27,362 35,868 33,435 19.55%
-
Net Worth 186,800 182,238 172,102 156,668 154,238 153,838 144,600 18.63%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 186,800 182,238 172,102 156,668 154,238 153,838 144,600 18.63%
NOSH 544,109 544,109 544,109 454,651 1,818,606 1,818,606 1,818,606 -55.29%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 8.87% 8.34% 6.71% 5.08% 6.96% 4.09% 7.03% -
ROE 2.44% 2.97% 1.74% 1.57% 1.41% 1.00% 1.75% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.93 11.84 9.91 10.71 1.64 2.07 2.08 164.38%
EPS 0.85 1.01 0.67 0.55 0.12 0.08 0.15 218.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.348 0.3395 0.3847 0.3502 0.0862 0.085 0.0835 159.20%
Adjusted Per Share Value based on latest NOSH - 454,651
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.43 8.52 5.95 6.43 3.94 5.01 4.82 21.20%
EPS 0.61 0.73 0.40 0.33 0.29 0.21 0.34 47.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2505 0.2444 0.2308 0.2101 0.2068 0.2063 0.1939 18.63%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.305 0.375 0.27 0.17 0.065 0.03 0.035 -
P/RPS 3.41 3.17 2.72 1.59 3.95 1.45 1.69 59.74%
P/EPS 35.85 37.15 40.22 30.98 53.57 35.30 23.95 30.88%
EY 2.79 2.69 2.49 3.23 1.87 2.83 4.18 -23.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.10 0.70 0.49 0.75 0.35 0.42 63.81%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 28/05/21 23/02/21 26/11/20 24/08/20 29/05/20 25/02/20 -
Price 0.375 0.39 0.345 0.21 0.235 0.065 0.045 -
P/RPS 4.20 3.29 3.48 1.96 14.30 3.15 2.17 55.37%
P/EPS 44.08 38.63 51.40 38.27 193.68 76.49 30.79 27.05%
EY 2.27 2.59 1.95 2.61 0.52 1.31 3.25 -21.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.15 0.90 0.60 2.73 0.76 0.54 58.80%

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