[JAG] YoY Annual (Unaudited) Result on 31-Dec-2014 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
10-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
YoY- -19.7%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 143,623 93,579 84,791 130,389 135,716 812 917 131.99%
PBT 10,891 2,564 -21,985 6,756 9,081 -118 -189 -
Tax -2,494 -505 2,879 -432 -1,206 10 0 -
NP 8,397 2,059 -19,106 6,324 7,875 -108 -189 -
-
NP to SH 8,346 2,011 -19,100 6,324 7,875 -108 -189 -
-
Tax Rate 22.90% 19.70% - 6.39% 13.28% - - -
Total Cost 135,226 91,520 103,897 124,065 127,841 920 1,106 122.62%
-
Net Worth 140,203 125,822 110,561 87,514 7,139,683 337,885 2,406 96.77%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 2,637 - - 3,977 - - - -
Div Payout % 31.61% - - 62.90% - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 140,203 125,822 110,561 87,514 7,139,683 337,885 2,406 96.77%
NOSH 1,377,930 1,143,845 1,091,428 795,584 474,397 77,142 72,692 63.21%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.85% 2.20% -22.53% 4.85% 5.80% -13.30% -20.61% -
ROE 5.95% 1.60% -17.28% 7.23% 0.11% -0.03% -7.85% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.89 8.18 7.77 16.39 28.61 1.05 1.26 43.20%
EPS 0.68 0.18 -1.75 0.66 1.66 -0.14 -0.26 -
DPS 0.20 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1063 0.11 0.1013 0.11 15.05 4.38 0.0331 21.44%
Adjusted Per Share Value based on latest NOSH - 1,037,500
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 11.80 7.69 6.96 10.71 11.15 0.07 0.08 129.68%
EPS 0.69 0.17 -1.57 0.52 0.65 -0.01 -0.02 -
DPS 0.22 0.00 0.00 0.33 0.00 0.00 0.00 -
NAPS 0.1152 0.1033 0.0908 0.0719 5.8643 0.2775 0.002 96.39%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.10 0.115 0.105 0.155 0.565 0.22 0.20 -
P/RPS 0.92 1.41 1.35 0.95 1.97 0.14 15.85 -37.74%
P/EPS 15.80 65.41 -6.00 19.50 34.04 2.00 -76.92 -
EY 6.33 1.53 -16.67 5.13 2.94 50.07 -1.30 -
DY 2.00 0.00 0.00 3.23 0.00 0.00 0.00 -
P/NAPS 0.94 1.05 1.04 1.41 0.04 0.00 6.04 -26.63%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 01/03/18 23/02/17 29/02/16 10/02/15 26/02/14 27/02/13 24/02/12 -
Price 0.09 0.14 0.095 0.175 0.50 0.24 0.25 -
P/RPS 0.83 1.71 1.22 1.07 1.75 0.15 19.82 -41.04%
P/EPS 14.22 79.63 -5.43 22.02 30.12 2.18 -96.15 -
EY 7.03 1.26 -18.42 4.54 3.32 45.89 -1.04 -
DY 2.22 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.85 1.27 0.94 1.59 0.03 0.00 7.55 -30.48%

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