[JAG] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 157.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 762 965 938 792 1,446 1,483 1,787 -43.20%
PBT -1,239 -629 -82 144 -255 53 410 -
Tax 12 13 -17 -10 23 -8 -9 -
NP -1,227 -616 -99 134 -232 45 401 -
-
NP to SH -1,227 -616 -99 134 -232 45 401 -
-
Tax Rate - - - 6.94% - 15.09% 2.20% -
Total Cost 1,989 1,581 1,037 658 1,678 1,438 1,386 27.08%
-
Net Worth 5,395 6,578 6,988 7,918 6,186 6,499 3,423 35.24%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 5,395 6,578 6,988 7,918 6,186 6,499 3,423 35.24%
NOSH 59,949 59,805 58,235 60,909 51,555 49,999 48,902 14.47%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -161.02% -63.83% -10.55% 16.92% -16.04% 3.03% 22.44% -
ROE -22.74% -9.36% -1.42% 1.69% -3.75% 0.69% 11.71% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.27 1.61 1.61 1.30 2.80 2.97 3.65 -50.37%
EPS -2.04 -1.03 -0.17 0.22 -0.45 0.09 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.11 0.12 0.13 0.12 0.13 0.07 18.14%
Adjusted Per Share Value based on latest NOSH - 60,909
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.10 0.13 0.13 0.11 0.19 0.20 0.24 -44.06%
EPS -0.16 -0.08 -0.01 0.02 -0.03 0.01 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0072 0.0088 0.0094 0.0106 0.0083 0.0087 0.0046 34.62%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 0.31 0.37 0.39 0.58 0.71 0.53 0.00 -
P/RPS 24.39 22.93 24.21 44.61 25.31 17.87 0.00 -
P/EPS -15.15 -35.92 -229.41 263.64 -157.78 588.89 0.00 -
EY -6.60 -2.78 -0.44 0.38 -0.63 0.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 3.36 3.25 4.46 5.92 4.08 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 26/11/04 23/08/04 18/05/04 20/02/04 03/11/03 24/07/03 -
Price 0.21 0.37 0.37 0.47 0.70 0.63 0.00 -
P/RPS 16.52 22.93 22.97 36.15 24.96 21.24 0.00 -
P/EPS -10.26 -35.92 -217.65 213.64 -155.56 700.00 0.00 -
EY -9.75 -2.78 -0.46 0.47 -0.64 0.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 3.36 3.08 3.62 5.83 4.85 0.00 -

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