[JAG] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 57.11%
YoY- -201.48%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 117,086 145,364 129,282 85,678 81,292 143,434 668 136.47%
PBT -18,594 2,478 10,018 -3,196 3,410 7,762 -522 81.34%
Tax -1,320 0 -84 -36 -174 -600 0 -
NP -19,914 2,478 9,934 -3,232 3,236 7,162 -522 83.42%
-
NP to SH -19,916 2,360 9,878 -3,284 3,236 7,162 -522 83.42%
-
Tax Rate - 0.00% 0.84% - 5.10% 7.73% - -
Total Cost 137,000 142,886 119,348 88,910 78,056 136,272 1,190 120.48%
-
Net Worth 144,202 146,230 129,825 125,261 121,026 101,244 320,318 -12.44%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - 2,351 - - 3,255 - -
Div Payout % - - 23.81% - - 45.45% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 144,202 146,230 129,825 125,261 121,026 101,244 320,318 -12.44%
NOSH 1,515,731 1,377,937 1,175,952 1,172,857 1,078,666 651,090 79,090 63.55%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -17.01% 1.70% 7.68% -3.77% 3.98% 4.99% -78.14% -
ROE -13.81% 1.61% 7.61% -2.62% 2.67% 7.07% -0.16% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 7.73 10.56 10.99 7.31 7.54 22.03 0.84 44.73%
EPS -1.32 0.18 0.84 -0.28 0.30 1.10 -0.66 12.24%
DPS 0.00 0.00 0.20 0.00 0.00 0.50 0.00 -
NAPS 0.0952 0.1062 0.1104 0.1068 0.1122 0.1555 4.05 -46.46%
Adjusted Per Share Value based on latest NOSH - 1,360,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 15.70 19.49 17.34 11.49 10.90 19.23 0.09 136.28%
EPS -2.67 0.32 1.32 -0.44 0.43 0.96 -0.07 83.42%
DPS 0.00 0.00 0.32 0.00 0.00 0.44 0.00 -
NAPS 0.1934 0.1961 0.1741 0.168 0.1623 0.1358 0.4295 -12.44%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.04 0.08 0.125 0.095 0.115 0.34 0.21 -
P/RPS 0.52 0.76 1.14 1.30 1.53 1.54 0.00 -
P/EPS -3.04 46.68 14.88 -33.93 38.33 30.91 0.00 -
EY -32.87 2.14 6.72 -2.95 2.61 3.24 0.00 -
DY 0.00 0.00 1.60 0.00 0.00 1.47 0.00 -
P/NAPS 0.42 0.75 1.13 0.89 1.02 2.19 0.05 42.55%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 17/08/18 16/08/17 18/08/16 19/08/15 13/08/14 20/08/13 -
Price 0.045 0.075 0.155 0.115 0.10 0.215 0.22 -
P/RPS 0.58 0.71 1.41 1.57 1.33 0.98 0.00 -
P/EPS -3.42 43.76 18.45 -41.07 33.33 19.55 0.00 -
EY -29.22 2.29 5.42 -2.43 3.00 5.12 0.00 -
DY 0.00 0.00 1.29 0.00 0.00 2.33 0.00 -
P/NAPS 0.47 0.71 1.40 1.08 0.89 1.38 0.06 40.90%

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