[JAG] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
16-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 217.84%
YoY- 129.88%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 143,625 124,433 109,491 100,738 93,601 93,591 86,984 39.57%
PBT 10,891 10,573 9,571 7,297 2,963 -7,114 -25,287 -
Tax -2,494 -911 -926 -884 -902 3,342 2,947 -
NP 8,397 9,662 8,645 6,413 2,061 -3,772 -22,340 -
-
NP to SH 8,346 9,594 8,576 6,341 1,995 -3,812 -22,359 -
-
Tax Rate 22.90% 8.62% 9.68% 12.11% 30.44% - - -
Total Cost 135,228 114,771 100,846 94,325 91,540 97,363 109,324 15.18%
-
Net Worth 140,203 144,083 131,796 128,085 125,822 123,496 145,247 -2.32%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,512 1,193 1,193 - - - - -
Div Payout % 30.11% 12.44% 13.92% - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 140,203 144,083 131,796 128,085 125,822 123,496 145,247 -2.32%
NOSH 1,377,930 1,264,999 1,193,809 1,158,095 1,143,845 1,144,545 1,360,000 0.87%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.85% 7.76% 7.90% 6.37% 2.20% -4.03% -25.68% -
ROE 5.95% 6.66% 6.51% 4.95% 1.59% -3.09% -15.39% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.89 9.84 9.17 8.70 8.18 8.18 6.40 42.38%
EPS 0.63 0.76 0.72 0.55 0.17 -0.33 -1.64 -
DPS 0.19 0.09 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.1063 0.1139 0.1104 0.1106 0.11 0.1079 0.1068 -0.31%
Adjusted Per Share Value based on latest NOSH - 1,158,095
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 19.26 16.69 14.68 13.51 12.55 12.55 11.66 39.60%
EPS 1.12 1.29 1.15 0.85 0.27 -0.51 -3.00 -
DPS 0.34 0.16 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.188 0.1932 0.1767 0.1718 0.1687 0.1656 0.1948 -2.33%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.10 0.13 0.125 0.11 0.115 0.10 0.095 -
P/RPS 0.92 1.32 1.36 1.26 1.41 1.22 1.49 -27.42%
P/EPS 15.80 17.14 17.40 20.09 65.94 -30.02 -5.78 -
EY 6.33 5.83 5.75 4.98 1.52 -3.33 -17.31 -
DY 1.91 0.73 0.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.14 1.13 0.99 1.05 0.93 0.89 3.70%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 01/03/18 27/11/17 16/08/17 16/05/17 23/02/17 22/11/16 18/08/16 -
Price 0.09 0.12 0.155 0.15 0.14 0.11 0.115 -
P/RPS 0.83 1.22 1.69 1.72 1.71 1.35 1.80 -40.23%
P/EPS 14.22 15.82 21.58 27.40 80.27 -33.03 -6.99 -
EY 7.03 6.32 4.63 3.65 1.25 -3.03 -14.30 -
DY 2.12 0.79 0.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.05 1.40 1.36 1.27 1.02 1.08 -14.71%

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