[JAG] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -20.14%
YoY- -40.8%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 107,333 71,756 35,950 746 819 800 812 2518.20%
PBT 6,098 3,949 1,957 -352 -303 -328 -118 -
Tax -914 -1,114 -614 0 10 10 10 -
NP 5,184 2,835 1,343 -352 -293 -318 -108 -
-
NP to SH 5,184 2,835 1,343 -352 -293 -318 -108 -
-
Tax Rate 14.99% 28.21% 31.37% - - - - -
Total Cost 102,149 68,921 34,607 1,098 1,112 1,118 920 2230.11%
-
Net Worth 100,892 99,589 7,207,277 3,145 321,750 329,939 317,550 -53.53%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,622 - - - - - - -
Div Payout % 31.29% - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 100,892 99,589 7,207,277 3,145 321,750 329,939 317,550 -53.53%
NOSH 648,823 654,761 478,888 80,666 79,444 77,999 72,500 332.78%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.83% 3.95% 3.74% -47.18% -35.78% -39.75% -13.30% -
ROE 5.14% 2.85% 0.02% -11.19% -0.09% -0.10% -0.03% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.54 10.96 7.51 0.92 1.03 1.03 1.12 504.90%
EPS 0.80 0.43 0.28 -0.44 -0.37 -0.41 -0.15 -
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1555 0.1521 15.05 0.039 4.05 4.23 4.38 -89.26%
Adjusted Per Share Value based on latest NOSH - 80,666
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.82 5.89 2.95 0.06 0.07 0.07 0.07 2435.67%
EPS 0.43 0.23 0.11 -0.03 -0.02 -0.03 -0.01 -
DPS 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0829 0.0818 5.9198 0.0026 0.2643 0.271 0.2608 -53.52%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.34 0.30 0.565 0.21 0.21 0.23 0.22 -
P/RPS 2.06 2.74 7.53 22.71 20.37 22.43 19.64 -77.85%
P/EPS 42.55 69.29 201.47 -48.12 -56.94 -56.42 -147.69 -
EY 2.35 1.44 0.50 -2.08 -1.76 -1.77 -0.68 -
DY 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.97 0.04 5.38 0.05 0.05 0.05 1151.18%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 13/08/14 28/05/14 26/02/14 21/11/13 20/08/13 21/05/13 27/02/13 -
Price 0.215 0.315 0.50 0.31 0.22 0.23 0.24 -
P/RPS 1.30 2.87 6.66 33.52 21.34 22.43 21.43 -84.64%
P/EPS 26.91 72.75 178.29 -71.04 -59.65 -56.42 -161.11 -
EY 3.72 1.37 0.56 -1.41 -1.68 -1.77 -0.62 -
DY 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.07 0.03 7.95 0.05 0.05 0.05 818.85%

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