[JAG] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -2.58%
YoY- 1984.34%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 152,957 137,909 146,206 137,242 92,912 81,178 137,012 1.85%
PBT 10,156 -17,516 2,006 9,725 -420 -20,246 7,728 4.65%
Tax -2,146 -1,753 16 -40 -28 -646 -666 21.51%
NP 8,009 -19,269 2,022 9,685 -448 -20,893 7,061 2.11%
-
NP to SH 8,217 -19,265 1,906 9,622 -510 -20,893 7,061 2.55%
-
Tax Rate 21.13% - -0.80% 0.41% - - 8.62% -
Total Cost 144,948 157,178 144,184 127,557 93,360 102,071 129,950 1.83%
-
Net Worth 156,668 139,809 146,506 137,002 137,752 112,051 76,219 12.74%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 1,603 - - 4,771 -
Div Payout % - - - 16.67% - - 67.57% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 156,668 139,809 146,506 137,002 137,752 112,051 76,219 12.74%
NOSH 454,651 1,515,731 1,377,937 1,202,833 1,276,665 1,073,287 715,675 -7.27%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.24% -13.97% 1.38% 7.06% -0.48% -25.74% 5.15% -
ROE 5.25% -13.78% 1.30% 7.02% -0.37% -18.65% 9.26% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 34.19 9.10 10.62 11.41 7.28 7.56 19.14 10.14%
EPS 1.83 -1.27 0.13 0.80 -0.04 -1.95 0.99 10.77%
DPS 0.00 0.00 0.00 0.13 0.00 0.00 0.67 -
NAPS 0.3502 0.0923 0.1064 0.1139 0.1079 0.1044 0.1065 21.92%
Adjusted Per Share Value based on latest NOSH - 1,264,999
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 20.51 18.49 19.61 18.40 12.46 10.89 18.37 1.85%
EPS 1.10 -2.58 0.26 1.29 -0.07 -2.80 0.95 2.47%
DPS 0.00 0.00 0.00 0.22 0.00 0.00 0.64 -
NAPS 0.2101 0.1875 0.1965 0.1837 0.1847 0.1503 0.1022 12.74%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.17 0.035 0.075 0.13 0.10 0.10 0.21 -
P/RPS 0.50 0.38 0.71 1.14 1.37 1.32 1.10 -12.30%
P/EPS 9.26 -2.75 54.16 16.25 -250.00 -5.14 21.28 -12.93%
EY 10.80 -36.34 1.85 6.15 -0.40 -19.47 4.70 14.85%
DY 0.00 0.00 0.00 1.03 0.00 0.00 3.17 -
P/NAPS 0.49 0.38 0.70 1.14 0.93 0.96 1.97 -20.68%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 15/11/19 16/11/18 27/11/17 22/11/16 27/11/15 20/11/14 -
Price 0.21 0.035 0.06 0.12 0.11 0.095 0.22 -
P/RPS 0.61 0.38 0.57 1.05 1.51 1.26 1.15 -10.01%
P/EPS 11.43 -2.75 43.33 15.00 -275.00 -4.88 22.30 -10.53%
EY 8.75 -36.34 2.31 6.67 -0.36 -20.49 4.48 11.79%
DY 0.00 0.00 0.00 1.11 0.00 0.00 3.03 -
P/NAPS 0.60 0.38 0.56 1.05 1.02 0.91 2.07 -18.63%

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