[JAG] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 28.82%
YoY- -76.11%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 222,292 133,610 117,086 145,364 129,282 85,678 81,292 18.23%
PBT 29,312 7,270 -18,594 2,478 10,018 -3,196 3,410 43.07%
Tax -10,200 -120 -1,320 0 -84 -36 -174 96.97%
NP 19,112 7,150 -19,914 2,478 9,934 -3,232 3,236 34.41%
-
NP to SH 19,970 7,418 -19,916 2,360 9,878 -3,284 3,236 35.39%
-
Tax Rate 34.80% 1.65% - 0.00% 0.84% - 5.10% -
Total Cost 203,180 126,460 137,000 142,886 119,348 88,910 78,056 17.26%
-
Net Worth 186,800 154,238 144,202 146,230 129,825 125,261 121,026 7.49%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - 2,351 - - -
Div Payout % - - - - 23.81% - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 186,800 154,238 144,202 146,230 129,825 125,261 121,026 7.49%
NOSH 544,109 1,818,606 1,515,731 1,377,937 1,175,952 1,172,857 1,078,666 -10.76%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.60% 5.35% -17.01% 1.70% 7.68% -3.77% 3.98% -
ROE 10.69% 4.81% -13.81% 1.61% 7.61% -2.62% 2.67% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 41.41 7.47 7.73 10.56 10.99 7.31 7.54 32.79%
EPS 3.72 0.42 -1.32 0.18 0.84 -0.28 0.30 52.07%
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.348 0.0862 0.0952 0.1062 0.1104 0.1068 0.1122 20.74%
Adjusted Per Share Value based on latest NOSH - 1,377,937
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 29.81 17.92 15.70 19.49 17.34 11.49 10.90 18.23%
EPS 2.68 0.99 -2.67 0.32 1.32 -0.44 0.43 35.61%
DPS 0.00 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 0.2505 0.2068 0.1934 0.1961 0.1741 0.168 0.1623 7.49%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.305 0.065 0.04 0.08 0.125 0.095 0.115 -
P/RPS 0.74 0.87 0.52 0.76 1.14 1.30 1.53 -11.39%
P/EPS 8.20 15.68 -3.04 46.68 14.88 -33.93 38.33 -22.64%
EY 12.20 6.38 -32.87 2.14 6.72 -2.95 2.61 29.27%
DY 0.00 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.88 0.75 0.42 0.75 1.13 0.89 1.02 -2.42%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 24/08/20 23/08/19 17/08/18 16/08/17 18/08/16 19/08/15 -
Price 0.375 0.235 0.045 0.075 0.155 0.115 0.10 -
P/RPS 0.91 3.15 0.58 0.71 1.41 1.57 1.33 -6.12%
P/EPS 10.08 56.68 -3.42 43.76 18.45 -41.07 33.33 -18.05%
EY 9.92 1.76 -29.22 2.29 5.42 -2.43 3.00 22.03%
DY 0.00 0.00 0.00 0.00 1.29 0.00 0.00 -
P/NAPS 1.08 2.73 0.47 0.71 1.40 1.08 0.89 3.27%

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