[JAG] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 80.17%
YoY- -433.56%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 26,845 22,026 20,813 23,907 20,238 20,106 20,540 19.48%
PBT 1,283 283 -1,882 -6,798 -16,890 1,444 261 188.26%
Tax -3 0 -18 3,363 -398 -36 -51 -84.79%
NP 1,280 283 -1,900 -3,435 -17,288 1,408 210 232.58%
-
NP to SH 1,259 272 -1,914 -3,429 -17,288 1,408 210 228.94%
-
Tax Rate 0.23% 0.00% - - - 2.49% 19.54% -
Total Cost 25,565 21,743 22,713 27,342 37,526 18,698 20,330 16.45%
-
Net Worth 123,496 145,247 120,019 115,785 113,513 121,521 116,445 3.98%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 123,496 145,247 120,019 115,785 113,513 121,521 116,445 3.98%
NOSH 1,144,545 1,360,000 1,125,882 1,142,999 1,087,295 1,083,076 1,050,000 5.89%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.77% 1.28% -9.13% -14.37% -85.42% 7.00% 1.02% -
ROE 1.02% 0.19% -1.59% -2.96% -15.23% 1.16% 0.18% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.35 1.62 1.85 2.09 1.86 1.86 1.96 12.82%
EPS 0.11 0.02 -0.17 -0.30 -1.59 0.13 0.02 210.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1079 0.1068 0.1066 0.1013 0.1044 0.1122 0.1109 -1.80%
Adjusted Per Share Value based on latest NOSH - 1,142,999
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.60 2.95 2.79 3.21 2.71 2.70 2.75 19.60%
EPS 0.17 0.04 -0.26 -0.46 -2.32 0.19 0.03 216.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1656 0.1948 0.1609 0.1553 0.1522 0.163 0.1562 3.96%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.10 0.095 0.105 0.105 0.10 0.115 0.15 -
P/RPS 4.26 5.87 5.68 5.02 5.37 6.19 7.67 -32.35%
P/EPS 90.91 475.00 -61.76 -35.00 -6.29 88.46 750.00 -75.41%
EY 1.10 0.21 -1.62 -2.86 -15.90 1.13 0.13 313.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.89 0.98 1.04 0.96 1.02 1.35 -21.94%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 18/08/16 18/05/16 29/02/16 27/11/15 19/08/15 21/05/15 -
Price 0.11 0.115 0.09 0.095 0.095 0.10 0.145 -
P/RPS 4.69 7.10 4.87 4.54 5.10 5.39 7.41 -26.22%
P/EPS 100.00 575.00 -52.94 -31.67 -5.97 76.92 725.00 -73.20%
EY 1.00 0.17 -1.89 -3.16 -16.74 1.30 0.14 269.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.08 0.84 0.94 0.91 0.89 1.31 -15.32%

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