[JAG] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
13-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 82.86%
YoY- 1869.28%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 114,958 130,395 138,261 107,333 71,756 35,950 746 2783.14%
PBT 4,971 6,585 8,134 6,098 3,949 1,957 -352 -
Tax -10 -459 -1,114 -914 -1,114 -614 0 -
NP 4,961 6,126 7,020 5,184 2,835 1,343 -352 -
-
NP to SH 4,961 6,126 7,020 5,184 2,835 1,343 -352 -
-
Tax Rate 0.20% 6.97% 13.70% 14.99% 28.21% 31.37% - -
Total Cost 109,997 124,269 131,241 102,149 68,921 34,607 1,098 2063.07%
-
Net Worth 116,445 115,162 91,323 100,892 99,589 7,207,277 3,145 1013.32%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 3,765 3,765 3,765 1,622 - - - -
Div Payout % 75.91% 61.47% 53.64% 31.29% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 116,445 115,162 91,323 100,892 99,589 7,207,277 3,145 1013.32%
NOSH 1,050,000 1,037,500 857,499 648,823 654,761 478,888 80,666 454.21%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.32% 4.70% 5.08% 4.83% 3.95% 3.74% -47.18% -
ROE 4.26% 5.32% 7.69% 5.14% 2.85% 0.02% -11.19% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.95 12.57 16.12 16.54 10.96 7.51 0.92 422.08%
EPS 0.47 0.59 0.82 0.80 0.43 0.28 -0.44 -
DPS 0.36 0.36 0.44 0.25 0.00 0.00 0.00 -
NAPS 0.1109 0.111 0.1065 0.1555 0.1521 15.05 0.039 100.84%
Adjusted Per Share Value based on latest NOSH - 648,823
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 15.42 17.49 18.54 14.39 9.62 4.82 0.10 2784.40%
EPS 0.67 0.82 0.94 0.70 0.38 0.18 -0.05 -
DPS 0.50 0.50 0.50 0.22 0.00 0.00 0.00 -
NAPS 0.1562 0.1544 0.1225 0.1353 0.1335 9.6649 0.0042 1016.63%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.15 0.155 0.21 0.34 0.30 0.565 0.21 -
P/RPS 1.37 1.23 1.30 2.06 2.74 7.53 22.71 -84.64%
P/EPS 31.75 26.25 25.65 42.55 69.29 201.47 -48.12 -
EY 3.15 3.81 3.90 2.35 1.44 0.50 -2.08 -
DY 2.39 2.34 2.09 0.74 0.00 0.00 0.00 -
P/NAPS 1.35 1.40 1.97 2.19 1.97 0.04 5.38 -60.25%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 10/02/15 20/11/14 13/08/14 28/05/14 26/02/14 21/11/13 -
Price 0.145 0.175 0.22 0.215 0.315 0.50 0.31 -
P/RPS 1.32 1.39 1.36 1.30 2.87 6.66 33.52 -88.44%
P/EPS 30.69 29.64 26.87 26.91 72.75 178.29 -71.04 -
EY 3.26 3.37 3.72 3.72 1.37 0.56 -1.41 -
DY 2.47 2.07 2.00 1.16 0.00 0.00 0.00 -
P/NAPS 1.31 1.58 2.07 1.38 2.07 0.03 7.95 -69.97%

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