[JAG] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -11.12%
YoY- -527.8%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 93,601 93,591 86,984 85,064 84,791 88,514 99,324 -3.86%
PBT 2,963 -7,114 -25,287 -24,126 -21,983 -14,225 4,409 -23.18%
Tax -902 3,342 2,947 2,911 2,878 -417 -246 136.84%
NP 2,061 -3,772 -22,340 -21,215 -19,105 -14,642 4,163 -37.28%
-
NP to SH 1,995 -3,812 -22,359 -21,223 -19,099 -14,642 4,163 -38.62%
-
Tax Rate 30.44% - - - - - 5.58% -
Total Cost 91,540 97,363 109,324 106,279 103,896 103,156 95,161 -2.54%
-
Net Worth 125,822 123,496 145,247 120,019 115,785 113,513 121,521 2.33%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - 2,143 -
Div Payout % - - - - - - 51.50% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 125,822 123,496 145,247 120,019 115,785 113,513 121,521 2.33%
NOSH 1,143,845 1,144,545 1,360,000 1,125,882 1,142,999 1,087,295 1,083,076 3.68%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.20% -4.03% -25.68% -24.94% -22.53% -16.54% 4.19% -
ROE 1.59% -3.09% -15.39% -17.68% -16.50% -12.90% 3.43% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.18 8.18 6.40 7.56 7.42 8.14 9.17 -7.30%
EPS 0.17 -0.33 -1.64 -1.89 -1.67 -1.35 0.38 -41.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.11 0.1079 0.1068 0.1066 0.1013 0.1044 0.1122 -1.30%
Adjusted Per Share Value based on latest NOSH - 1,125,882
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.55 12.55 11.66 11.41 11.37 11.87 13.32 -3.87%
EPS 0.27 -0.51 -3.00 -2.85 -2.56 -1.96 0.56 -38.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.29 -
NAPS 0.1687 0.1656 0.1948 0.1609 0.1553 0.1522 0.163 2.30%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.115 0.10 0.095 0.105 0.105 0.10 0.115 -
P/RPS 1.41 1.22 1.49 1.39 1.42 1.23 1.25 8.32%
P/EPS 65.94 -30.02 -5.78 -5.57 -6.28 -7.43 29.92 68.94%
EY 1.52 -3.33 -17.31 -17.95 -15.91 -13.47 3.34 -40.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.72 -
P/NAPS 1.05 0.93 0.89 0.98 1.04 0.96 1.02 1.94%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 22/11/16 18/08/16 18/05/16 29/02/16 27/11/15 19/08/15 -
Price 0.14 0.11 0.115 0.09 0.095 0.095 0.10 -
P/RPS 1.71 1.35 1.80 1.19 1.28 1.17 1.09 34.83%
P/EPS 80.27 -33.03 -6.99 -4.77 -5.69 -7.05 26.02 111.19%
EY 1.25 -3.03 -14.30 -20.94 -17.59 -14.18 3.84 -52.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.98 -
P/NAPS 1.27 1.02 1.08 0.84 0.94 0.91 0.89 26.61%

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