[JAG] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
16-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 35.25%
YoY- 138.36%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 151,413 143,625 124,433 109,491 100,738 93,601 93,591 37.85%
PBT 8,926 10,891 10,573 9,571 7,297 2,963 -7,114 -
Tax -2,494 -2,494 -911 -926 -884 -902 3,342 -
NP 6,432 8,397 9,662 8,645 6,413 2,061 -3,772 -
-
NP to SH 6,372 8,346 9,594 8,576 6,341 1,995 -3,812 -
-
Tax Rate 27.94% 22.90% 8.62% 9.68% 12.11% 30.44% - -
Total Cost 144,981 135,228 114,771 100,846 94,325 91,540 97,363 30.43%
-
Net Worth 146,918 140,203 144,083 131,796 128,085 125,822 123,496 12.28%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 2,512 2,512 1,193 1,193 - - - -
Div Payout % 39.43% 30.11% 12.44% 13.92% - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 146,918 140,203 144,083 131,796 128,085 125,822 123,496 12.28%
NOSH 1,377,937 1,377,930 1,264,999 1,193,809 1,158,095 1,143,845 1,144,545 13.18%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.25% 5.85% 7.76% 7.90% 6.37% 2.20% -4.03% -
ROE 4.34% 5.95% 6.66% 6.51% 4.95% 1.59% -3.09% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 11.00 10.89 9.84 9.17 8.70 8.18 8.18 21.85%
EPS 0.46 0.63 0.76 0.72 0.55 0.17 -0.33 -
DPS 0.18 0.19 0.09 0.10 0.00 0.00 0.00 -
NAPS 0.1067 0.1063 0.1139 0.1104 0.1106 0.11 0.1079 -0.74%
Adjusted Per Share Value based on latest NOSH - 1,193,809
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 20.30 19.26 16.69 14.68 13.51 12.55 12.55 37.83%
EPS 0.85 1.12 1.29 1.15 0.85 0.27 -0.51 -
DPS 0.34 0.34 0.16 0.16 0.00 0.00 0.00 -
NAPS 0.197 0.188 0.1932 0.1767 0.1718 0.1687 0.1656 12.28%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.08 0.10 0.13 0.125 0.11 0.115 0.10 -
P/RPS 0.73 0.92 1.32 1.36 1.26 1.41 1.22 -29.01%
P/EPS 17.29 15.80 17.14 17.40 20.09 65.94 -30.02 -
EY 5.78 6.33 5.83 5.75 4.98 1.52 -3.33 -
DY 2.28 1.91 0.73 0.80 0.00 0.00 0.00 -
P/NAPS 0.75 0.94 1.14 1.13 0.99 1.05 0.93 -13.37%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 01/03/18 27/11/17 16/08/17 16/05/17 23/02/17 22/11/16 -
Price 0.075 0.09 0.12 0.155 0.15 0.14 0.11 -
P/RPS 0.68 0.83 1.22 1.69 1.72 1.71 1.35 -36.71%
P/EPS 16.21 14.22 15.82 21.58 27.40 80.27 -33.03 -
EY 6.17 7.03 6.32 4.63 3.65 1.25 -3.03 -
DY 2.43 2.12 0.79 0.65 0.00 0.00 0.00 -
P/NAPS 0.70 0.85 1.05 1.40 1.36 1.27 1.02 -22.21%

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