[JAG] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 44.18%
YoY- -1011.43%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 23,917 26,845 22,026 20,813 23,907 20,238 20,106 12.20%
PBT 3,279 1,283 283 -1,882 -6,798 -16,890 1,444 72.33%
Tax -881 -3 0 -18 3,363 -398 -36 734.78%
NP 2,398 1,280 283 -1,900 -3,435 -17,288 1,408 42.38%
-
NP to SH 2,378 1,259 272 -1,914 -3,429 -17,288 1,408 41.59%
-
Tax Rate 26.87% 0.23% 0.00% - - - 2.49% -
Total Cost 21,519 25,565 21,743 22,713 27,342 37,526 18,698 9.77%
-
Net Worth 125,822 123,496 145,247 120,019 115,785 113,513 121,521 2.33%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 125,822 123,496 145,247 120,019 115,785 113,513 121,521 2.33%
NOSH 1,143,845 1,144,545 1,360,000 1,125,882 1,142,999 1,087,295 1,083,076 3.68%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.03% 4.77% 1.28% -9.13% -14.37% -85.42% 7.00% -
ROE 1.89% 1.02% 0.19% -1.59% -2.96% -15.23% 1.16% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.09 2.35 1.62 1.85 2.09 1.86 1.86 8.04%
EPS 0.21 0.11 0.02 -0.17 -0.30 -1.59 0.13 37.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.1079 0.1068 0.1066 0.1013 0.1044 0.1122 -1.30%
Adjusted Per Share Value based on latest NOSH - 1,125,882
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.21 3.60 2.95 2.79 3.21 2.71 2.70 12.16%
EPS 0.32 0.17 0.04 -0.26 -0.46 -2.32 0.19 41.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1687 0.1656 0.1948 0.1609 0.1553 0.1522 0.163 2.30%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.115 0.10 0.095 0.105 0.105 0.10 0.115 -
P/RPS 5.50 4.26 5.87 5.68 5.02 5.37 6.19 -7.54%
P/EPS 55.32 90.91 475.00 -61.76 -35.00 -6.29 88.46 -26.76%
EY 1.81 1.10 0.21 -1.62 -2.86 -15.90 1.13 36.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.93 0.89 0.98 1.04 0.96 1.02 1.94%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 22/11/16 18/08/16 18/05/16 29/02/16 27/11/15 19/08/15 -
Price 0.14 0.11 0.115 0.09 0.095 0.095 0.10 -
P/RPS 6.70 4.69 7.10 4.87 4.54 5.10 5.39 15.53%
P/EPS 67.34 100.00 575.00 -52.94 -31.67 -5.97 76.92 -8.44%
EY 1.48 1.00 0.17 -1.89 -3.16 -16.74 1.30 8.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.02 1.08 0.84 0.94 0.91 0.89 26.61%

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