[JAG] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 35.42%
YoY- 2094.32%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 99,324 114,958 130,395 138,261 107,333 71,756 35,950 97.26%
PBT 4,409 4,971 6,585 8,134 6,098 3,949 1,957 72.11%
Tax -246 -10 -459 -1,114 -914 -1,114 -614 -45.74%
NP 4,163 4,961 6,126 7,020 5,184 2,835 1,343 113.03%
-
NP to SH 4,163 4,961 6,126 7,020 5,184 2,835 1,343 113.03%
-
Tax Rate 5.58% 0.20% 6.97% 13.70% 14.99% 28.21% 31.37% -
Total Cost 95,161 109,997 124,269 131,241 102,149 68,921 34,607 96.63%
-
Net Worth 121,521 116,445 115,162 91,323 100,892 99,589 7,207,277 -93.47%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 2,143 3,765 3,765 3,765 1,622 - - -
Div Payout % 51.50% 75.91% 61.47% 53.64% 31.29% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 121,521 116,445 115,162 91,323 100,892 99,589 7,207,277 -93.47%
NOSH 1,083,076 1,050,000 1,037,500 857,499 648,823 654,761 478,888 72.55%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.19% 4.32% 4.70% 5.08% 4.83% 3.95% 3.74% -
ROE 3.43% 4.26% 5.32% 7.69% 5.14% 2.85% 0.02% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.17 10.95 12.57 16.12 16.54 10.96 7.51 14.28%
EPS 0.38 0.47 0.59 0.82 0.80 0.43 0.28 22.64%
DPS 0.20 0.36 0.36 0.44 0.25 0.00 0.00 -
NAPS 0.1122 0.1109 0.111 0.1065 0.1555 0.1521 15.05 -96.21%
Adjusted Per Share Value based on latest NOSH - 857,499
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.16 9.44 10.71 11.36 8.82 5.89 2.95 97.41%
EPS 0.34 0.41 0.50 0.58 0.43 0.23 0.11 112.62%
DPS 0.18 0.31 0.31 0.31 0.13 0.00 0.00 -
NAPS 0.0998 0.0956 0.0946 0.075 0.0829 0.0818 5.9198 -93.47%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.115 0.15 0.155 0.21 0.34 0.30 0.565 -
P/RPS 1.25 1.37 1.23 1.30 2.06 2.74 7.53 -69.89%
P/EPS 29.92 31.75 26.25 25.65 42.55 69.29 201.47 -72.05%
EY 3.34 3.15 3.81 3.90 2.35 1.44 0.50 255.92%
DY 1.72 2.39 2.34 2.09 0.74 0.00 0.00 -
P/NAPS 1.02 1.35 1.40 1.97 2.19 1.97 0.04 771.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 21/05/15 10/02/15 20/11/14 13/08/14 28/05/14 26/02/14 -
Price 0.10 0.145 0.175 0.22 0.215 0.315 0.50 -
P/RPS 1.09 1.32 1.39 1.36 1.30 2.87 6.66 -70.17%
P/EPS 26.02 30.69 29.64 26.87 26.91 72.75 178.29 -72.37%
EY 3.84 3.26 3.37 3.72 3.72 1.37 0.56 262.20%
DY 1.98 2.47 2.07 2.00 1.16 0.00 0.00 -
P/NAPS 0.89 1.31 1.58 2.07 1.38 2.07 0.03 864.29%

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