[JAG] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
16-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 2.27%
YoY- 227.06%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 40,693 38,291 36,691 27,950 23,917 26,845 22,026 50.39%
PBT 3,597 2,285 2,557 2,452 3,279 1,283 283 442.11%
Tax -2,464 12 -42 0 -881 -3 0 -
NP 1,133 2,297 2,515 2,452 2,398 1,280 283 151.49%
-
NP to SH 1,130 2,277 2,507 2,432 2,378 1,259 272 157.75%
-
Tax Rate 68.50% -0.53% 1.64% 0.00% 26.87% 0.23% 0.00% -
Total Cost 39,560 35,994 34,176 25,498 21,519 25,565 21,743 48.87%
-
Net Worth 140,203 144,083 131,796 128,085 125,822 123,496 145,247 -2.32%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,318 - 1,193 - - - - -
Div Payout % 116.72% - 47.62% - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 140,203 144,083 131,796 128,085 125,822 123,496 145,247 -2.32%
NOSH 1,377,930 1,264,999 1,193,809 1,158,095 1,143,845 1,144,545 1,360,000 0.87%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.78% 6.00% 6.85% 8.77% 10.03% 4.77% 1.28% -
ROE 0.81% 1.58% 1.90% 1.90% 1.89% 1.02% 0.19% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.09 3.03 3.07 2.41 2.09 2.35 1.62 53.62%
EPS 0.09 0.18 0.21 0.21 0.21 0.11 0.02 171.82%
DPS 0.10 0.00 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.1063 0.1139 0.1104 0.1106 0.11 0.1079 0.1068 -0.31%
Adjusted Per Share Value based on latest NOSH - 1,158,095
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.46 5.13 4.92 3.75 3.21 3.60 2.95 50.57%
EPS 0.15 0.31 0.34 0.33 0.32 0.17 0.04 140.79%
DPS 0.18 0.00 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.1932 0.1767 0.1718 0.1687 0.1656 0.1948 -2.33%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.10 0.13 0.125 0.11 0.115 0.10 0.095 -
P/RPS 3.24 4.29 4.07 4.56 5.50 4.26 5.87 -32.63%
P/EPS 116.72 72.22 59.52 52.38 55.32 90.91 475.00 -60.66%
EY 0.86 1.38 1.68 1.91 1.81 1.10 0.21 155.31%
DY 1.00 0.00 0.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.14 1.13 0.99 1.05 0.93 0.89 3.70%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 01/03/18 27/11/17 16/08/17 16/05/17 23/02/17 22/11/16 18/08/16 -
Price 0.09 0.12 0.155 0.15 0.14 0.11 0.115 -
P/RPS 2.92 3.96 5.04 6.22 6.70 4.69 7.10 -44.60%
P/EPS 105.05 66.67 73.81 71.43 67.34 100.00 575.00 -67.70%
EY 0.95 1.50 1.35 1.40 1.48 1.00 0.17 213.92%
DY 1.11 0.00 0.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.05 1.40 1.36 1.27 1.02 1.08 -14.71%

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