[JAG] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -64.36%
YoY- -87.27%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 219,869 205,691 204,657 197,449 201,687 217,097 245,281 -7.01%
PBT 6,619 5,296 5,450 2,702 5,716 8,260 11,177 -29.41%
Tax -1,572 -1,376 -2,176 -1,406 -2,080 -2,679 -3,179 -37.38%
NP 5,047 3,920 3,274 1,296 3,636 5,581 7,998 -26.36%
-
NP to SH 5,047 3,920 3,274 1,296 3,636 5,581 7,998 -26.36%
-
Tax Rate 23.75% 25.98% 39.93% 52.04% 36.39% 32.43% 28.44% -
Total Cost 214,822 201,771 201,383 196,153 198,051 211,516 237,283 -6.39%
-
Net Worth 217,897 214,435 21,267,454 20,969,573 214,952 214,297 213,543 1.35%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 217,897 214,435 21,267,454 20,969,573 214,952 214,297 213,543 1.35%
NOSH 745,714 752,138 634,109 634,109 634,109 634,109 634,109 11.38%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 2.30% 1.91% 1.60% 0.66% 1.80% 2.57% 3.26% -
ROE 2.32% 1.83% 0.02% 0.01% 1.69% 2.60% 3.75% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 29.48 27.79 33.29 32.08 32.17 34.64 39.05 -17.04%
EPS 0.68 0.53 0.53 0.21 0.58 0.89 1.27 -33.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2922 0.2897 34.59 34.07 0.3429 0.3419 0.34 -9.58%
Adjusted Per Share Value based on latest NOSH - 634,109
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 29.20 27.32 27.18 26.22 26.79 28.83 32.58 -7.02%
EPS 0.67 0.52 0.43 0.17 0.48 0.74 1.06 -26.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2894 0.2848 28.2467 27.851 0.2855 0.2846 0.2836 1.35%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.285 0.27 0.31 0.30 0.31 0.33 0.415 -
P/RPS 0.97 0.97 0.93 0.94 0.96 0.95 1.06 -5.72%
P/EPS 42.11 50.98 58.22 142.47 53.45 37.06 32.59 18.57%
EY 2.37 1.96 1.72 0.70 1.87 2.70 3.07 -15.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.93 0.01 0.01 0.90 0.97 1.22 -13.55%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 29/08/24 29/05/24 28/02/24 27/11/23 24/08/23 30/05/23 -
Price 0.31 0.25 0.375 0.305 0.31 0.32 0.335 -
P/RPS 1.05 0.90 1.13 0.95 0.96 0.92 0.86 14.19%
P/EPS 45.80 47.21 70.42 144.85 53.45 35.94 26.31 44.56%
EY 2.18 2.12 1.42 0.69 1.87 2.78 3.80 -30.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.86 0.01 0.01 0.90 0.94 0.99 4.64%

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