[JAG] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
15-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 3.27%
YoY- -1110.42%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 258,720 210,200 152,957 137,909 146,206 137,242 92,912 18.60%
PBT 15,280 26,680 10,156 -17,516 2,006 9,725 -420 -
Tax -3,057 -8,000 -2,146 -1,753 16 -40 -28 118.54%
NP 12,222 18,680 8,009 -19,269 2,022 9,685 -448 -
-
NP to SH 12,222 19,430 8,217 -19,265 1,906 9,622 -510 -
-
Tax Rate 20.01% 29.99% 21.13% - -0.80% 0.41% - -
Total Cost 246,497 191,520 144,948 157,178 144,184 127,557 93,360 17.55%
-
Net Worth 216,901 216,804 156,668 139,809 146,506 137,002 137,752 7.85%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - 1,603 - -
Div Payout % - - - - - 16.67% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 216,901 216,804 156,668 139,809 146,506 137,002 137,752 7.85%
NOSH 634,109 634,109 454,651 1,515,731 1,377,937 1,202,833 1,276,665 -11.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 4.72% 8.89% 5.24% -13.97% 1.38% 7.06% -0.48% -
ROE 5.64% 8.96% 5.25% -13.78% 1.30% 7.02% -0.37% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 43.57 33.54 34.19 9.10 10.62 11.41 7.28 34.72%
EPS 2.00 3.51 1.83 -1.27 0.13 0.80 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.00 -
NAPS 0.3653 0.3459 0.3502 0.0923 0.1064 0.1139 0.1079 22.52%
Adjusted Per Share Value based on latest NOSH - 1,515,731
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 34.69 28.19 20.51 18.49 19.61 18.40 12.46 18.59%
EPS 1.64 2.61 1.10 -2.58 0.26 1.29 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.22 0.00 -
NAPS 0.2909 0.2907 0.2101 0.1875 0.1965 0.1837 0.1847 7.86%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.335 0.34 0.17 0.035 0.075 0.13 0.10 -
P/RPS 0.77 1.01 0.50 0.38 0.71 1.14 1.37 -9.15%
P/EPS 16.27 10.97 9.26 -2.75 54.16 16.25 -250.00 -
EY 6.14 9.12 10.80 -36.34 1.85 6.15 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 1.03 0.00 -
P/NAPS 0.92 0.98 0.49 0.38 0.70 1.14 0.93 -0.17%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 17/11/21 26/11/20 15/11/19 16/11/18 27/11/17 22/11/16 -
Price 0.35 0.375 0.21 0.035 0.06 0.12 0.11 -
P/RPS 0.80 1.12 0.61 0.38 0.57 1.05 1.51 -10.04%
P/EPS 17.00 12.10 11.43 -2.75 43.33 15.00 -275.00 -
EY 5.88 8.27 8.75 -36.34 2.31 6.67 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 0.96 1.08 0.60 0.38 0.56 1.05 1.02 -1.00%

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