[JAG] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
01-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -13.01%
YoY- 318.35%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 150,348 151,667 151,413 143,625 124,433 109,491 100,738 30.56%
PBT 5,102 7,121 8,926 10,891 10,573 9,571 7,297 -21.20%
Tax -2,452 -2,452 -2,494 -2,494 -911 -926 -884 97.29%
NP 2,650 4,669 6,432 8,397 9,662 8,645 6,413 -44.49%
-
NP to SH 2,559 4,587 6,372 8,346 9,594 8,576 6,341 -45.35%
-
Tax Rate 48.06% 34.43% 27.94% 22.90% 8.62% 9.68% 12.11% -
Total Cost 147,698 146,998 144,981 135,228 114,771 100,846 94,325 34.80%
-
Net Worth 146,506 146,230 146,918 140,203 144,083 131,796 128,085 9.36%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,318 1,318 2,512 2,512 1,193 1,193 - -
Div Payout % 51.54% 28.75% 39.43% 30.11% 12.44% 13.92% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 146,506 146,230 146,918 140,203 144,083 131,796 128,085 9.36%
NOSH 1,377,937 1,377,937 1,377,937 1,377,930 1,264,999 1,193,809 1,158,095 12.27%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.76% 3.08% 4.25% 5.85% 7.76% 7.90% 6.37% -
ROE 1.75% 3.14% 4.34% 5.95% 6.66% 6.51% 4.95% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.92 11.01 11.00 10.89 9.84 9.17 8.70 16.34%
EPS 0.19 0.33 0.46 0.63 0.76 0.72 0.55 -50.73%
DPS 0.10 0.10 0.18 0.19 0.09 0.10 0.00 -
NAPS 0.1064 0.1062 0.1067 0.1063 0.1139 0.1104 0.1106 -2.54%
Adjusted Per Share Value based on latest NOSH - 1,377,930
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 20.16 20.34 20.30 19.26 16.69 14.68 13.51 30.55%
EPS 0.34 0.62 0.85 1.12 1.29 1.15 0.85 -45.68%
DPS 0.18 0.18 0.34 0.34 0.16 0.16 0.00 -
NAPS 0.1965 0.1961 0.197 0.188 0.1932 0.1767 0.1718 9.35%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.075 0.08 0.08 0.10 0.13 0.125 0.11 -
P/RPS 0.69 0.73 0.73 0.92 1.32 1.36 1.26 -33.04%
P/EPS 40.36 24.01 17.29 15.80 17.14 17.40 20.09 59.14%
EY 2.48 4.16 5.78 6.33 5.83 5.75 4.98 -37.14%
DY 1.28 1.20 2.28 1.91 0.73 0.80 0.00 -
P/NAPS 0.70 0.75 0.75 0.94 1.14 1.13 0.99 -20.61%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 16/11/18 17/08/18 30/05/18 01/03/18 27/11/17 16/08/17 16/05/17 -
Price 0.06 0.075 0.075 0.09 0.12 0.155 0.15 -
P/RPS 0.55 0.68 0.68 0.83 1.22 1.69 1.72 -53.20%
P/EPS 32.28 22.51 16.21 14.22 15.82 21.58 27.40 11.53%
EY 3.10 4.44 6.17 7.03 6.32 4.63 3.65 -10.30%
DY 1.60 1.28 2.43 2.12 0.79 0.65 0.00 -
P/NAPS 0.56 0.71 0.70 0.85 1.05 1.40 1.36 -44.62%

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