[JAG] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -26.23%
YoY- -47.0%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 201,687 217,097 245,281 254,128 260,212 245,304 215,010 -4.17%
PBT 5,716 8,260 11,177 13,450 16,911 19,476 21,468 -58.57%
Tax -2,080 -2,679 -3,179 -3,268 -3,097 -3,592 -4,892 -43.42%
NP 3,636 5,581 7,998 10,182 13,814 15,884 16,576 -63.59%
-
NP to SH 3,636 5,581 7,998 10,182 13,803 16,008 17,012 -64.21%
-
Tax Rate 36.39% 32.43% 28.44% 24.30% 18.31% 18.44% 22.79% -
Total Cost 198,051 211,516 237,283 243,946 246,398 229,420 198,434 -0.12%
-
Net Worth 214,952 214,297 213,543 216,501 216,901 220,939 220,439 -1.66%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - 3,133 3,133 3,133 -
Div Payout % - - - - 22.70% 19.58% 18.42% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 214,952 214,297 213,543 216,501 216,901 220,939 220,439 -1.66%
NOSH 634,109 634,109 634,109 634,109 634,109 634,109 634,109 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.80% 2.57% 3.26% 4.01% 5.31% 6.48% 7.71% -
ROE 1.69% 2.60% 3.75% 4.70% 6.36% 7.25% 7.72% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 32.17 34.64 39.05 43.10 43.82 40.10 34.30 -4.18%
EPS 0.58 0.89 1.27 1.73 2.32 2.62 2.71 -64.18%
DPS 0.00 0.00 0.00 0.00 0.53 0.51 0.50 -
NAPS 0.3429 0.3419 0.34 0.3672 0.3653 0.3612 0.3517 -1.67%
Adjusted Per Share Value based on latest NOSH - 634,109
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 27.05 29.11 32.89 34.08 34.89 32.90 28.83 -4.15%
EPS 0.49 0.75 1.07 1.37 1.85 2.15 2.28 -64.08%
DPS 0.00 0.00 0.00 0.00 0.42 0.42 0.42 -
NAPS 0.2882 0.2874 0.2864 0.2903 0.2909 0.2963 0.2956 -1.67%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.31 0.33 0.415 0.355 0.335 0.35 0.325 -
P/RPS 0.96 0.95 1.06 0.82 0.76 0.87 0.95 0.69%
P/EPS 53.45 37.06 32.59 20.56 14.41 13.37 11.97 170.91%
EY 1.87 2.70 3.07 4.86 6.94 7.48 8.35 -63.08%
DY 0.00 0.00 0.00 0.00 1.58 1.46 1.54 -
P/NAPS 0.90 0.97 1.22 0.97 0.92 0.97 0.92 -1.45%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 24/08/23 30/05/23 27/02/23 25/11/22 26/08/22 31/05/22 -
Price 0.31 0.32 0.335 0.375 0.35 0.345 0.385 -
P/RPS 0.96 0.92 0.86 0.87 0.80 0.86 1.12 -9.75%
P/EPS 53.45 35.94 26.31 21.71 15.06 13.18 14.18 142.00%
EY 1.87 2.78 3.80 4.61 6.64 7.59 7.05 -58.68%
DY 0.00 0.00 0.00 0.00 1.51 1.49 1.30 -
P/NAPS 0.90 0.94 0.99 1.02 0.96 0.96 1.09 -11.97%

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