[JAG] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -21.78%
YoY- -80.26%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 81,178 137,012 596 685 880 1,340 1,625 91.85%
PBT -20,246 7,728 -509 -196 -101 37 126 -
Tax -646 -666 0 13 0 0 0 -
NP -20,893 7,061 -509 -182 -101 37 126 -
-
NP to SH -20,893 7,061 -509 -182 -101 37 126 -
-
Tax Rate - 8.62% - - - 0.00% 0.00% -
Total Cost 102,071 129,950 1,105 867 981 1,302 1,498 102.03%
-
Net Worth 112,051 76,219 3,103 3,303 2,614 2,379 2,578 87.45%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 4,771 - - - - - -
Div Payout % - 67.57% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 112,051 76,219 3,103 3,303 2,614 2,379 2,578 87.45%
NOSH 1,073,287 715,675 79,583 76,110 75,999 69,999 67,856 58.40%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -25.74% 5.15% -85.46% -26.65% -11.52% 2.79% 7.79% -
ROE -18.65% 9.26% -16.41% -5.53% -3.88% 1.57% 4.91% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 7.56 19.14 0.75 0.90 1.16 1.91 2.40 21.06%
EPS -1.95 0.99 -0.64 0.24 -0.13 0.05 0.19 -
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1044 0.1065 0.039 0.0434 0.0344 0.034 0.038 18.33%
Adjusted Per Share Value based on latest NOSH - 77,500
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.78 18.20 0.08 0.09 0.12 0.18 0.22 91.23%
EPS -2.77 0.94 -0.07 -0.02 -0.01 0.00 0.02 -
DPS 0.00 0.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1488 0.1012 0.0041 0.0044 0.0035 0.0032 0.0034 87.67%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.10 0.21 0.21 0.17 0.21 0.12 0.06 -
P/RPS 1.32 1.10 0.00 18.88 18.14 6.27 2.50 -10.09%
P/EPS -5.14 21.28 0.00 -70.83 -157.50 225.00 32.14 -
EY -19.47 4.70 0.00 -1.41 -0.63 0.44 3.11 -
DY 0.00 3.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.97 0.00 3.92 6.10 3.53 1.58 -7.96%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 20/11/14 21/11/13 28/11/12 21/11/11 26/11/10 25/11/09 -
Price 0.095 0.22 0.31 0.22 0.24 0.13 0.07 -
P/RPS 1.26 1.15 0.00 24.43 20.73 6.79 2.92 -13.06%
P/EPS -4.88 22.30 0.00 -91.67 -180.00 243.75 37.50 -
EY -20.49 4.48 0.00 -1.09 -0.56 0.41 2.67 -
DY 0.00 3.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 2.07 0.00 5.07 6.98 3.82 1.84 -11.06%

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