[JAG] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -180.65%
YoY- -217.19%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 40,646 71,717 334 328 553 854 1,064 83.46%
PBT 1,705 3,881 -261 -75 64 243 354 29.93%
Tax -87 -300 0 18 0 0 0 -
NP 1,618 3,581 -261 -57 64 243 354 28.80%
-
NP to SH 1,618 3,581 -261 -75 64 243 354 28.80%
-
Tax Rate 5.10% 7.73% - - 0.00% 0.00% 0.00% -
Total Cost 39,028 68,136 595 385 489 611 710 94.93%
-
Net Worth 121,026 101,244 320,318 2,385 2,581 2,429 2,753 87.81%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 1,627 - - - - - -
Div Payout % - 45.45% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 121,026 101,244 320,318 2,385 2,581 2,429 2,753 87.81%
NOSH 1,078,666 651,090 79,090 74,999 71,111 65,675 65,555 59.44%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.98% 4.99% -78.14% -17.38% 11.57% 28.45% 33.27% -
ROE 1.34% 3.54% -0.08% -3.14% 2.48% 10.00% 12.86% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.77 11.01 0.42 0.44 0.78 1.30 1.62 15.10%
EPS 0.15 0.55 -0.33 -0.10 0.09 0.37 0.54 -19.21%
DPS 0.00 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1122 0.1555 4.05 0.0318 0.0363 0.037 0.042 17.78%
Adjusted Per Share Value based on latest NOSH - 73,043
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.45 9.62 0.04 0.04 0.07 0.11 0.14 84.04%
EPS 0.22 0.48 -0.04 -0.01 0.01 0.03 0.05 27.99%
DPS 0.00 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1623 0.1358 0.4295 0.0032 0.0035 0.0033 0.0037 87.74%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.115 0.34 0.21 0.18 0.21 0.15 0.09 -
P/RPS 3.05 3.09 0.00 41.16 27.00 11.54 5.55 -9.49%
P/EPS 76.67 61.82 0.00 -180.00 233.33 40.54 16.67 28.94%
EY 1.30 1.62 0.00 -0.56 0.43 2.47 6.00 -22.49%
DY 0.00 0.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 2.19 0.05 5.66 5.79 4.05 2.14 -11.61%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 13/08/14 20/08/13 14/08/12 23/08/11 25/08/10 26/08/09 -
Price 0.10 0.215 0.22 0.17 0.23 0.09 0.07 -
P/RPS 2.65 1.95 0.00 38.87 29.58 6.92 4.31 -7.78%
P/EPS 66.67 39.09 0.00 -170.00 255.56 24.32 12.96 31.37%
EY 1.50 2.56 0.00 -0.59 0.39 4.11 7.71 -23.86%
DY 0.00 1.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.38 0.06 5.35 6.34 2.43 1.67 -9.95%

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