[JAG] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 496.38%
YoY- -53.4%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 684 732 1,220 1,988 3,296 2,128 2,608 -19.97%
PBT -468 372 408 876 1,880 -556 -1,628 -18.74%
Tax 0 -72 0 0 0 -16 912 -
NP -468 300 408 876 1,880 -572 -716 -6.83%
-
NP to SH -468 372 408 876 1,880 -572 -716 -6.83%
-
Tax Rate - 19.35% 0.00% 0.00% 0.00% - - -
Total Cost 1,152 432 812 1,112 1,416 2,700 3,324 -16.17%
-
Net Worth 329,939 2,439 2,688 2,455 2,912 3,200 4,309 105.93%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 329,939 2,439 2,688 2,455 2,912 3,200 4,309 105.93%
NOSH 77,999 71,538 72,857 66,363 66,197 66,666 66,296 2.74%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -68.42% 40.98% 33.44% 44.06% 57.04% -26.88% -27.45% -
ROE -0.14% 15.25% 15.18% 35.68% 64.55% -17.88% -16.62% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.88 1.02 1.67 3.00 4.98 3.19 3.93 -22.05%
EPS -0.60 0.52 0.56 1.32 2.84 -0.88 -1.08 -9.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.23 0.0341 0.0369 0.037 0.044 0.048 0.065 100.42%
Adjusted Per Share Value based on latest NOSH - 66,363
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.09 0.10 0.16 0.27 0.44 0.29 0.35 -20.23%
EPS -0.06 0.05 0.05 0.12 0.25 -0.08 -0.10 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4424 0.0033 0.0036 0.0033 0.0039 0.0043 0.0058 105.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.23 0.23 0.15 0.09 0.05 0.08 0.22 -
P/RPS 0.00 22.48 8.96 3.00 1.00 2.51 5.59 -
P/EPS 0.00 44.23 26.79 6.82 1.76 -9.32 -20.37 -
EY 0.00 2.26 3.73 14.67 56.80 -10.72 -4.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 6.74 4.07 2.43 1.14 1.67 3.38 -48.89%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 29/05/12 24/05/11 26/04/10 29/04/09 14/05/08 17/05/07 -
Price 0.23 0.18 0.20 0.09 0.05 0.20 0.22 -
P/RPS 0.00 17.59 11.94 3.00 1.00 6.27 5.59 -
P/EPS 0.00 34.62 35.71 6.82 1.76 -23.31 -20.37 -
EY 0.00 2.89 2.80 14.67 56.80 -4.29 -4.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 5.28 5.42 2.43 1.14 4.17 3.38 -48.89%

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