[JAG] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 60.63%
YoY- 49.73%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 771 691 795 917 720 764 873 -7.92%
PBT -260 -328 -198 -189 -480 -555 -493 -34.64%
Tax -8 -18 -18 0 0 0 0 -
NP -268 -346 -216 -189 -480 -555 -493 -33.31%
-
NP to SH -250 -328 -198 -189 -480 -555 -493 -36.33%
-
Tax Rate - - - - - - - -
Total Cost 1,039 1,037 1,011 1,106 1,200 1,319 1,366 -16.63%
-
Net Worth 3,363 2,322 2,439 2,337 2,534 2,758 2,688 16.06%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 3,363 2,322 2,439 2,337 2,534 2,758 2,688 16.06%
NOSH 77,500 73,043 71,538 70,625 73,684 75,999 72,857 4.19%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -34.76% -50.07% -27.17% -20.61% -66.67% -72.64% -56.47% -
ROE -7.43% -14.12% -8.12% -8.08% -18.94% -20.12% -18.34% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.99 0.95 1.11 1.30 0.98 1.01 1.20 -12.00%
EPS -0.32 -0.45 -0.28 -0.27 -0.65 -0.73 -0.68 -39.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0434 0.0318 0.0341 0.0331 0.0344 0.0363 0.0369 11.39%
Adjusted Per Share Value based on latest NOSH - 70,625
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.10 0.09 0.11 0.12 0.10 0.10 0.12 -11.41%
EPS -0.03 -0.04 -0.03 -0.03 -0.06 -0.07 -0.07 -43.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0045 0.0031 0.0033 0.0031 0.0034 0.0037 0.0036 15.99%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.17 0.18 0.23 0.20 0.21 0.21 0.15 -
P/RPS 17.09 19.03 20.70 15.40 21.49 20.89 12.52 22.98%
P/EPS -52.70 -40.08 -83.10 -74.74 -32.24 -28.76 -22.17 77.83%
EY -1.90 -2.49 -1.20 -1.34 -3.10 -3.48 -4.51 -43.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.92 5.66 6.74 6.04 6.10 5.79 4.07 -2.46%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 14/08/12 29/05/12 24/02/12 21/11/11 23/08/11 24/05/11 -
Price 0.22 0.17 0.18 0.25 0.24 0.23 0.20 -
P/RPS 22.11 17.97 16.20 19.25 24.56 22.88 16.69 20.55%
P/EPS -68.20 -37.86 -65.03 -93.42 -36.84 -31.50 -29.56 74.33%
EY -1.47 -2.64 -1.54 -1.07 -2.71 -3.18 -3.38 -42.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.07 5.35 5.28 7.55 6.98 6.34 5.42 -4.34%

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