[JAG] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 58.85%
YoY- 75.66%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,089 1,093 976 1,303 1,291 1,371 1,404 -15.56%
PBT -288 -332 -472 -221 -536 -415 -294 -1.36%
Tax 0 0 0 0 -1 -1 -1 -
NP -288 -332 -472 -221 -537 -416 -295 -1.58%
-
NP to SH -288 -332 -472 -221 -537 -416 -295 -1.58%
-
Tax Rate - - - - - - - -
Total Cost 1,377 1,425 1,448 1,524 1,828 1,787 1,699 -13.06%
-
Net Worth 2,215 2,220 2,455 2,172 2,523 2,706 2,912 -16.65%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,215 2,220 2,455 2,172 2,523 2,706 2,912 -16.65%
NOSH 65,151 60,000 66,363 65,833 66,410 64,444 66,197 -1.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -26.45% -30.38% -48.36% -16.96% -41.60% -30.34% -21.01% -
ROE -13.00% -14.95% -19.22% -10.17% -21.28% -15.37% -10.13% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.67 1.82 1.47 1.98 1.94 2.13 2.12 -14.69%
EPS -0.44 -0.55 -0.71 -0.34 -0.81 -0.65 -0.45 -1.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.037 0.037 0.033 0.038 0.042 0.044 -15.77%
Adjusted Per Share Value based on latest NOSH - 65,833
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.15 0.15 0.13 0.17 0.17 0.18 0.19 -14.56%
EPS -0.04 -0.04 -0.06 -0.03 -0.07 -0.06 -0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.003 0.003 0.0033 0.0029 0.0034 0.0036 0.0039 -16.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.12 0.15 0.09 0.08 0.06 0.09 0.05 -
P/RPS 7.18 8.23 6.12 4.04 3.09 4.23 2.36 109.82%
P/EPS -27.15 -27.11 -12.65 -23.83 -7.42 -13.94 -11.22 80.14%
EY -3.68 -3.69 -7.90 -4.20 -13.48 -7.17 -8.91 -44.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 4.05 2.43 2.42 1.58 2.14 1.14 112.29%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 25/08/10 26/04/10 24/02/10 25/11/09 26/08/09 29/04/09 -
Price 0.13 0.09 0.09 0.08 0.07 0.07 0.05 -
P/RPS 7.78 4.94 6.12 4.04 3.60 3.29 2.36 121.34%
P/EPS -29.41 -16.27 -12.65 -23.83 -8.66 -10.84 -11.22 89.99%
EY -3.40 -6.15 -7.90 -4.20 -11.55 -9.22 -8.91 -47.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 2.43 2.43 2.42 1.84 1.67 1.14 123.76%

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