[JAG] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -62.34%
YoY- 362.22%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 656 1,106 1,708 2,128 1,610 2,120 2,478 -19.85%
PBT -150 128 486 708 -268 -1,194 -1,090 -28.12%
Tax 36 0 0 0 -2 -8 -30 -
NP -114 128 486 708 -270 -1,202 -1,120 -31.64%
-
NP to SH -150 128 486 708 -270 -1,202 -1,120 -28.44%
-
Tax Rate - 0.00% 0.00% 0.00% - - - -
Total Cost 770 978 1,222 1,420 1,880 3,322 3,598 -22.64%
-
Net Worth 2,385 2,581 2,429 2,753 3,307 3,896 5,204 -12.18%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 2,385 2,581 2,429 2,753 3,307 3,896 5,204 -12.18%
NOSH 74,999 71,111 65,675 65,555 67,499 66,043 65,882 2.18%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -17.38% 11.57% 28.45% 33.27% -16.77% -56.70% -45.20% -
ROE -6.29% 4.96% 20.00% 25.71% -8.16% -30.85% -21.52% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.87 1.56 2.60 3.25 2.39 3.21 3.76 -21.62%
EPS -0.20 0.18 0.74 1.08 -0.40 -1.82 -1.70 -29.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0318 0.0363 0.037 0.042 0.049 0.059 0.079 -14.06%
Adjusted Per Share Value based on latest NOSH - 64,444
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.09 0.15 0.23 0.29 0.22 0.28 0.33 -19.45%
EPS -0.02 0.02 0.07 0.09 -0.04 -0.16 -0.15 -28.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0032 0.0035 0.0033 0.0037 0.0044 0.0052 0.007 -12.22%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.18 0.21 0.15 0.09 0.19 0.20 0.12 -
P/RPS 20.58 13.50 5.77 2.77 7.97 6.23 3.19 36.40%
P/EPS -90.00 116.67 20.27 8.33 -47.50 -10.99 -7.06 52.78%
EY -1.11 0.86 4.93 12.00 -2.11 -9.10 -14.17 -34.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.66 5.79 4.05 2.14 3.88 3.39 1.52 24.47%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 23/08/11 25/08/10 26/08/09 25/08/08 28/08/07 28/08/06 -
Price 0.17 0.23 0.09 0.07 0.05 0.20 0.12 -
P/RPS 19.44 14.79 3.46 2.16 2.10 6.23 3.19 35.11%
P/EPS -85.00 127.78 12.16 6.48 -12.50 -10.99 -7.06 51.33%
EY -1.18 0.78 8.22 15.43 -8.00 -9.10 -14.17 -33.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.35 6.34 2.43 1.67 1.02 3.39 1.52 23.31%

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