[JAG] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 35.17%
YoY- -37.1%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 141,601 194,040 157,650 114,718 103,432 109,655 102,932 5.45%
PBT 3,720 11,460 20,010 7,617 -13,137 1,505 7,294 -10.61%
Tax -1,106 -2,293 -6,000 -1,610 -1,315 12 -30 82.38%
NP 2,614 9,167 14,010 6,007 -14,452 1,517 7,264 -15.65%
-
NP to SH 2,614 9,167 14,573 6,163 -14,449 1,430 7,217 -15.56%
-
Tax Rate 29.73% 20.01% 29.99% 21.14% - -0.80% 0.41% -
Total Cost 138,987 184,873 143,640 108,711 117,884 108,138 95,668 6.41%
-
Net Worth 214,952 216,901 216,804 156,668 139,809 146,506 137,002 7.79%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 1,202 -
Div Payout % - - - - - - 16.67% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 214,952 216,901 216,804 156,668 139,809 146,506 137,002 7.79%
NOSH 634,109 634,109 634,109 454,651 1,515,731 1,377,937 1,202,833 -10.11%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.85% 4.72% 8.89% 5.24% -13.97% 1.38% 7.06% -
ROE 1.22% 4.23% 6.72% 3.93% -10.33% 0.98% 5.27% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 22.59 32.68 25.15 25.64 6.83 7.96 8.56 17.54%
EPS 0.42 1.50 2.63 1.37 -0.95 0.10 0.60 -5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 0.3429 0.3653 0.3459 0.3502 0.0923 0.1064 0.1139 20.15%
Adjusted Per Share Value based on latest NOSH - 634,109
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 22.33 30.60 24.86 18.09 16.31 17.29 16.23 5.45%
EPS 0.41 1.45 2.30 0.97 -2.28 0.23 1.14 -15.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.339 0.3421 0.3419 0.2471 0.2205 0.231 0.2161 7.78%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.31 0.335 0.34 0.17 0.035 0.075 0.13 -
P/RPS 1.37 1.03 1.35 0.66 0.51 0.94 1.52 -1.71%
P/EPS 74.34 21.70 14.62 12.34 -3.67 72.22 21.67 22.79%
EY 1.35 4.61 6.84 8.10 -27.25 1.38 4.62 -18.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.77 -
P/NAPS 0.90 0.92 0.98 0.49 0.38 0.70 1.14 -3.86%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 25/11/22 17/11/21 26/11/20 15/11/19 16/11/18 27/11/17 -
Price 0.31 0.35 0.375 0.21 0.035 0.06 0.12 -
P/RPS 1.37 1.07 1.49 0.82 0.51 0.75 1.40 -0.36%
P/EPS 74.34 22.67 16.13 15.24 -3.67 57.77 20.00 24.44%
EY 1.35 4.41 6.20 6.56 -27.25 1.73 5.00 -19.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
P/NAPS 0.90 0.96 1.08 0.60 0.38 0.56 1.05 -2.53%

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