[JAG] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
13-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 30.22%
YoY- 1472.03%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 129,282 85,678 81,292 143,434 668 656 1,106 120.96%
PBT 10,018 -3,196 3,410 7,762 -522 -150 128 106.68%
Tax -84 -36 -174 -600 0 36 0 -
NP 9,934 -3,232 3,236 7,162 -522 -114 128 106.39%
-
NP to SH 9,878 -3,284 3,236 7,162 -522 -150 128 106.20%
-
Tax Rate 0.84% - 5.10% 7.73% - - 0.00% -
Total Cost 119,348 88,910 78,056 136,272 1,190 770 978 122.55%
-
Net Worth 129,825 125,261 121,026 101,244 320,318 2,385 2,581 92.01%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 2,351 - - 3,255 - - - -
Div Payout % 23.81% - - 45.45% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 129,825 125,261 121,026 101,244 320,318 2,385 2,581 92.01%
NOSH 1,175,952 1,172,857 1,078,666 651,090 79,090 74,999 71,111 59.54%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 7.68% -3.77% 3.98% 4.99% -78.14% -17.38% 11.57% -
ROE 7.61% -2.62% 2.67% 7.07% -0.16% -6.29% 4.96% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 10.99 7.31 7.54 22.03 0.84 0.87 1.56 38.41%
EPS 0.84 -0.28 0.30 1.10 -0.66 -0.20 0.18 29.24%
DPS 0.20 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1104 0.1068 0.1122 0.1555 4.05 0.0318 0.0363 20.34%
Adjusted Per Share Value based on latest NOSH - 648,823
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 17.34 11.49 10.90 19.23 0.09 0.09 0.15 120.55%
EPS 1.32 -0.44 0.43 0.96 -0.07 -0.02 0.02 100.90%
DPS 0.32 0.00 0.00 0.44 0.00 0.00 0.00 -
NAPS 0.1741 0.168 0.1623 0.1358 0.4295 0.0032 0.0035 91.65%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.125 0.095 0.115 0.34 0.21 0.18 0.21 -
P/RPS 1.14 1.30 1.53 1.54 0.00 20.58 13.50 -33.73%
P/EPS 14.88 -33.93 38.33 30.91 0.00 -90.00 116.67 -29.02%
EY 6.72 -2.95 2.61 3.24 0.00 -1.11 0.86 40.82%
DY 1.60 0.00 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 1.13 0.89 1.02 2.19 0.05 5.66 5.79 -23.81%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 16/08/17 18/08/16 19/08/15 13/08/14 20/08/13 14/08/12 23/08/11 -
Price 0.155 0.115 0.10 0.215 0.22 0.17 0.23 -
P/RPS 1.41 1.57 1.33 0.98 0.00 19.44 14.79 -32.38%
P/EPS 18.45 -41.07 33.33 19.55 0.00 -85.00 127.78 -27.54%
EY 5.42 -2.43 3.00 5.12 0.00 -1.18 0.78 38.09%
DY 1.29 0.00 0.00 2.33 0.00 0.00 0.00 -
P/NAPS 1.40 1.08 0.89 1.38 0.06 5.35 6.34 -22.23%

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