[JAG] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 7.86%
YoY- 10.67%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 71,756 35,950 746 819 800 812 771 1959.37%
PBT 3,949 1,957 -352 -303 -328 -118 -260 -
Tax -1,114 -614 0 10 10 10 -8 2594.65%
NP 2,835 1,343 -352 -293 -318 -108 -268 -
-
NP to SH 2,835 1,343 -352 -293 -318 -108 -250 -
-
Tax Rate 28.21% 31.37% - - - - - -
Total Cost 68,921 34,607 1,098 1,112 1,118 920 1,039 1542.86%
-
Net Worth 99,589 7,207,277 3,145 321,750 329,939 317,550 3,363 859.14%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 99,589 7,207,277 3,145 321,750 329,939 317,550 3,363 859.14%
NOSH 654,761 478,888 80,666 79,444 77,999 72,500 77,500 315.35%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.95% 3.74% -47.18% -35.78% -39.75% -13.30% -34.76% -
ROE 2.85% 0.02% -11.19% -0.09% -0.10% -0.03% -7.43% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.96 7.51 0.92 1.03 1.03 1.12 0.99 397.45%
EPS 0.43 0.28 -0.44 -0.37 -0.41 -0.15 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1521 15.05 0.039 4.05 4.23 4.38 0.0434 130.90%
Adjusted Per Share Value based on latest NOSH - 79,444
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.62 4.82 0.10 0.11 0.11 0.11 0.10 2005.35%
EPS 0.38 0.18 -0.05 -0.04 -0.04 -0.01 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1335 9.6649 0.0042 0.4315 0.4424 0.4258 0.0045 860.30%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.30 0.565 0.21 0.21 0.23 0.22 0.17 -
P/RPS 2.74 7.53 22.71 20.37 22.43 19.64 17.09 -70.52%
P/EPS 69.29 201.47 -48.12 -56.94 -56.42 -147.69 -52.70 -
EY 1.44 0.50 -2.08 -1.76 -1.77 -0.68 -1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 0.04 5.38 0.05 0.05 0.05 3.92 -36.81%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 21/11/13 20/08/13 21/05/13 27/02/13 28/11/12 -
Price 0.315 0.50 0.31 0.22 0.23 0.24 0.22 -
P/RPS 2.87 6.66 33.52 21.34 22.43 21.43 22.11 -74.39%
P/EPS 72.75 178.29 -71.04 -59.65 -56.42 -161.11 -68.20 -
EY 1.37 0.56 -1.41 -1.68 -1.77 -0.62 -1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 0.03 7.95 0.05 0.05 0.05 5.07 -44.99%

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