[JAG] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 82.95%
YoY- 73.97%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 109,491 100,738 93,601 93,591 86,984 85,064 84,791 18.60%
PBT 9,571 7,297 2,963 -7,114 -25,287 -24,126 -21,983 -
Tax -926 -884 -902 3,342 2,947 2,911 2,878 -
NP 8,645 6,413 2,061 -3,772 -22,340 -21,215 -19,105 -
-
NP to SH 8,576 6,341 1,995 -3,812 -22,359 -21,223 -19,099 -
-
Tax Rate 9.68% 12.11% 30.44% - - - - -
Total Cost 100,846 94,325 91,540 97,363 109,324 106,279 103,896 -1.96%
-
Net Worth 131,796 128,085 125,822 123,496 145,247 120,019 115,785 9.02%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 1,193 - - - - - - -
Div Payout % 13.92% - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 131,796 128,085 125,822 123,496 145,247 120,019 115,785 9.02%
NOSH 1,193,809 1,158,095 1,143,845 1,144,545 1,360,000 1,125,882 1,142,999 2.94%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.90% 6.37% 2.20% -4.03% -25.68% -24.94% -22.53% -
ROE 6.51% 4.95% 1.59% -3.09% -15.39% -17.68% -16.50% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 9.17 8.70 8.18 8.18 6.40 7.56 7.42 15.17%
EPS 0.72 0.55 0.17 -0.33 -1.64 -1.89 -1.67 -
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1104 0.1106 0.11 0.1079 0.1068 0.1066 0.1013 5.90%
Adjusted Per Share Value based on latest NOSH - 1,144,545
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 14.68 13.51 12.55 12.55 11.66 11.41 11.37 18.58%
EPS 1.15 0.85 0.27 -0.51 -3.00 -2.85 -2.56 -
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1767 0.1718 0.1687 0.1656 0.1948 0.1609 0.1553 8.99%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.125 0.11 0.115 0.10 0.095 0.105 0.105 -
P/RPS 1.36 1.26 1.41 1.22 1.49 1.39 1.42 -2.83%
P/EPS 17.40 20.09 65.94 -30.02 -5.78 -5.57 -6.28 -
EY 5.75 4.98 1.52 -3.33 -17.31 -17.95 -15.91 -
DY 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.99 1.05 0.93 0.89 0.98 1.04 5.69%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 16/08/17 16/05/17 23/02/17 22/11/16 18/08/16 18/05/16 29/02/16 -
Price 0.155 0.15 0.14 0.11 0.115 0.09 0.095 -
P/RPS 1.69 1.72 1.71 1.35 1.80 1.19 1.28 20.37%
P/EPS 21.58 27.40 80.27 -33.03 -6.99 -4.77 -5.69 -
EY 4.63 3.65 1.25 -3.03 -14.30 -20.94 -17.59 -
DY 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.36 1.27 1.02 1.08 0.84 0.94 30.44%

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