[JAG] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 5.43%
YoY- 177.03%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 202,351 203,760 185,219 159,059 150,681 147,657 151,236 21.40%
PBT 24,206 22,834 18,026 11,812 9,788 1,967 -3,500 -
Tax -7,218 -7,868 -5,268 -2,828 -1,253 -358 -688 378.55%
NP 16,988 14,966 12,758 8,984 8,535 1,609 -4,188 -
-
NP to SH 17,578 15,444 13,048 9,167 8,695 1,749 -4,163 -
-
Tax Rate 29.82% 34.46% 29.22% 23.94% 12.80% 18.20% - -
Total Cost 185,363 188,794 172,461 150,075 142,146 146,048 155,424 12.44%
-
Net Worth 216,804 186,800 182,238 172,102 156,668 154,238 153,838 25.67%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 216,804 186,800 182,238 172,102 156,668 154,238 153,838 25.67%
NOSH 634,109 544,109 544,109 544,109 454,651 1,818,606 1,818,606 -50.42%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.40% 7.34% 6.89% 5.65% 5.66% 1.09% -2.77% -
ROE 8.11% 8.27% 7.16% 5.33% 5.55% 1.13% -2.71% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 32.28 37.96 34.51 35.55 33.68 8.25 8.36 145.92%
EPS 2.80 2.88 2.43 2.05 1.94 0.10 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3459 0.348 0.3395 0.3847 0.3502 0.0862 0.085 154.67%
Adjusted Per Share Value based on latest NOSH - 544,109
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.62 16.74 15.21 13.06 12.38 12.13 12.42 21.41%
EPS 1.44 1.27 1.07 0.75 0.71 0.14 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1781 0.1534 0.1497 0.1414 0.1287 0.1267 0.1264 25.65%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.34 0.305 0.375 0.27 0.17 0.065 0.03 -
P/RPS 1.05 0.80 1.09 0.76 0.50 0.79 0.36 104.00%
P/EPS 12.12 10.60 15.43 13.18 8.75 66.50 -13.04 -
EY 8.25 9.43 6.48 7.59 11.43 1.50 -7.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.88 1.10 0.70 0.49 0.75 0.35 98.53%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/11/21 24/08/21 28/05/21 23/02/21 26/11/20 24/08/20 29/05/20 -
Price 0.375 0.375 0.39 0.345 0.21 0.235 0.065 -
P/RPS 1.16 0.99 1.13 0.97 0.62 2.85 0.78 30.25%
P/EPS 13.37 13.03 16.04 16.84 10.80 240.42 -28.26 -
EY 7.48 7.67 6.23 5.94 9.26 0.42 -3.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 1.15 0.90 0.60 2.73 0.76 26.37%

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