[JAG] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -20.24%
YoY- 1275.21%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 27,630 31,042 35,740 35,977 35,502 114 163 2934.36%
PBT 960 1,915 2,006 1,875 2,338 -121 -143 -
Tax 68 -200 200 -500 -614 0 0 -
NP 1,028 1,715 2,206 1,375 1,724 -121 -143 -
-
NP to SH 1,028 1,715 2,206 1,375 1,724 -121 -143 -
-
Tax Rate -7.08% 10.44% -9.97% 26.67% 26.26% - - -
Total Cost 26,602 29,327 33,534 34,602 33,778 235 306 1846.53%
-
Net Worth 114,125 91,323 100,892 99,589 7,207,277 3,145 321,750 -49.79%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 2,143 1,622 - - - - -
Div Payout % - 125.00% 73.53% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 114,125 91,323 100,892 99,589 7,207,277 3,145 321,750 -49.79%
NOSH 1,037,500 857,499 648,823 654,761 478,888 80,666 79,444 451.97%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.72% 5.52% 6.17% 3.82% 4.86% -106.14% -87.73% -
ROE 0.90% 1.88% 2.19% 1.38% 0.02% -3.85% -0.04% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.66 3.62 5.51 5.49 7.41 0.14 0.21 440.87%
EPS 0.09 0.20 0.34 0.21 0.36 -0.15 -0.18 -
DPS 0.00 0.25 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.1065 0.1555 0.1521 15.05 0.039 4.05 -90.90%
Adjusted Per Share Value based on latest NOSH - 654,761
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.71 4.16 4.79 4.82 4.76 0.02 0.02 3121.79%
EPS 0.14 0.23 0.30 0.18 0.23 -0.02 -0.02 -
DPS 0.00 0.29 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.1225 0.1353 0.1335 9.6649 0.0042 0.4315 -49.80%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.155 0.21 0.34 0.30 0.565 0.21 0.21 -
P/RPS 5.82 5.80 6.17 5.46 7.62 0.00 0.00 -
P/EPS 156.43 105.00 100.00 142.86 156.94 0.00 0.00 -
EY 0.64 0.95 1.00 0.70 0.64 0.00 0.00 -
DY 0.00 1.19 0.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.97 2.19 1.97 0.04 0.00 0.05 820.85%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 10/02/15 20/11/14 13/08/14 28/05/14 26/02/14 21/11/13 20/08/13 -
Price 0.175 0.22 0.215 0.315 0.50 0.31 0.22 -
P/RPS 6.57 6.08 3.90 5.73 6.74 0.00 0.00 -
P/EPS 176.62 110.00 63.24 150.00 138.89 0.00 0.00 -
EY 0.57 0.91 1.58 0.67 0.72 0.00 0.00 -
DY 0.00 1.14 1.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.07 1.38 2.07 0.03 0.00 0.06 783.56%

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