[JAG] QoQ TTM Result on 30-Sep-2022 [#3]

Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -13.77%
YoY- -21.48%
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 217,097 245,281 254,128 260,212 245,304 215,010 224,181 -2.12%
PBT 8,260 11,177 13,450 16,911 19,476 21,468 25,461 -52.88%
Tax -2,679 -3,179 -3,268 -3,097 -3,592 -4,892 -6,803 -46.36%
NP 5,581 7,998 10,182 13,814 15,884 16,576 18,658 -55.37%
-
NP to SH 5,581 7,998 10,182 13,803 16,008 17,012 19,211 -56.23%
-
Tax Rate 32.43% 28.44% 24.30% 18.31% 18.44% 22.79% 26.72% -
Total Cost 211,516 237,283 243,946 246,398 229,420 198,434 205,523 1.94%
-
Net Worth 214,297 213,543 216,501 216,901 220,939 220,439 220,879 -2.00%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - 3,133 3,133 3,133 3,133 -
Div Payout % - - - 22.70% 19.58% 18.42% 16.31% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 214,297 213,543 216,501 216,901 220,939 220,439 220,879 -2.00%
NOSH 634,109 634,109 634,109 634,109 634,109 634,109 634,109 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.57% 3.26% 4.01% 5.31% 6.48% 7.71% 8.32% -
ROE 2.60% 3.75% 4.70% 6.36% 7.25% 7.72% 8.70% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 34.64 39.05 43.10 43.82 40.10 34.30 35.77 -2.12%
EPS 0.89 1.27 1.73 2.32 2.62 2.71 3.07 -56.29%
DPS 0.00 0.00 0.00 0.53 0.51 0.50 0.50 -
NAPS 0.3419 0.34 0.3672 0.3653 0.3612 0.3517 0.3524 -2.00%
Adjusted Per Share Value based on latest NOSH - 634,109
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 17.83 20.15 20.87 21.37 20.15 17.66 18.41 -2.11%
EPS 0.46 0.66 0.84 1.13 1.31 1.40 1.58 -56.17%
DPS 0.00 0.00 0.00 0.26 0.26 0.26 0.26 -
NAPS 0.176 0.1754 0.1778 0.1782 0.1815 0.1811 0.1814 -1.99%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.33 0.415 0.355 0.335 0.35 0.325 0.335 -
P/RPS 0.95 1.06 0.82 0.76 0.87 0.95 0.94 0.70%
P/EPS 37.06 32.59 20.56 14.41 13.37 11.97 10.93 126.20%
EY 2.70 3.07 4.86 6.94 7.48 8.35 9.15 -55.77%
DY 0.00 0.00 0.00 1.58 1.46 1.54 1.49 -
P/NAPS 0.97 1.22 0.97 0.92 0.97 0.92 0.95 1.40%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 30/05/23 27/02/23 25/11/22 26/08/22 31/05/22 23/02/22 -
Price 0.32 0.335 0.375 0.35 0.345 0.385 0.36 -
P/RPS 0.92 0.86 0.87 0.80 0.86 1.12 1.01 -6.04%
P/EPS 35.94 26.31 21.71 15.06 13.18 14.18 11.75 111.14%
EY 2.78 3.80 4.61 6.64 7.59 7.05 8.51 -52.66%
DY 0.00 0.00 0.00 1.51 1.49 1.30 1.39 -
P/NAPS 0.94 0.99 1.02 0.96 0.96 1.09 1.02 -5.31%

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