[JAG] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -19.02%
YoY- 74.99%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 84,791 88,514 99,324 114,958 130,395 138,261 107,333 -14.50%
PBT -21,983 -14,225 4,409 4,971 6,585 8,134 6,098 -
Tax 2,878 -417 -246 -10 -459 -1,114 -914 -
NP -19,105 -14,642 4,163 4,961 6,126 7,020 5,184 -
-
NP to SH -19,099 -14,642 4,163 4,961 6,126 7,020 5,184 -
-
Tax Rate - - 5.58% 0.20% 6.97% 13.70% 14.99% -
Total Cost 103,896 103,156 95,161 109,997 124,269 131,241 102,149 1.13%
-
Net Worth 115,785 113,513 121,521 116,445 115,162 91,323 100,892 9.58%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 2,143 3,765 3,765 3,765 1,622 -
Div Payout % - - 51.50% 75.91% 61.47% 53.64% 31.29% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 115,785 113,513 121,521 116,445 115,162 91,323 100,892 9.58%
NOSH 1,142,999 1,087,295 1,083,076 1,050,000 1,037,500 857,499 648,823 45.71%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -22.53% -16.54% 4.19% 4.32% 4.70% 5.08% 4.83% -
ROE -16.50% -12.90% 3.43% 4.26% 5.32% 7.69% 5.14% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.42 8.14 9.17 10.95 12.57 16.12 16.54 -41.31%
EPS -1.67 -1.35 0.38 0.47 0.59 0.82 0.80 -
DPS 0.00 0.00 0.20 0.36 0.36 0.44 0.25 -
NAPS 0.1013 0.1044 0.1122 0.1109 0.111 0.1065 0.1555 -24.79%
Adjusted Per Share Value based on latest NOSH - 1,050,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.37 13.96 15.66 18.13 20.56 21.80 16.93 -14.52%
EPS -3.01 -2.31 0.66 0.78 0.97 1.11 0.82 -
DPS 0.00 0.00 0.34 0.59 0.59 0.59 0.26 -
NAPS 0.1826 0.179 0.1916 0.1836 0.1816 0.144 0.1591 9.59%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.105 0.10 0.115 0.15 0.155 0.21 0.34 -
P/RPS 1.42 1.23 1.25 1.37 1.23 1.30 2.06 -21.91%
P/EPS -6.28 -7.43 29.92 31.75 26.25 25.65 42.55 -
EY -15.91 -13.47 3.34 3.15 3.81 3.90 2.35 -
DY 0.00 0.00 1.72 2.39 2.34 2.09 0.74 -
P/NAPS 1.04 0.96 1.02 1.35 1.40 1.97 2.19 -39.04%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 19/08/15 21/05/15 10/02/15 20/11/14 13/08/14 -
Price 0.095 0.095 0.10 0.145 0.175 0.22 0.215 -
P/RPS 1.28 1.17 1.09 1.32 1.39 1.36 1.30 -1.02%
P/EPS -5.69 -7.05 26.02 30.69 29.64 26.87 26.91 -
EY -17.59 -14.18 3.84 3.26 3.37 3.72 3.72 -
DY 0.00 0.00 1.98 2.47 2.07 2.00 1.16 -
P/NAPS 0.94 0.91 0.89 1.31 1.58 2.07 1.38 -22.52%

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