[JAG] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 57.64%
YoY- -71.2%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 47,950 29,409 32,988 36,945 36,691 22,026 20,106 15.57%
PBT 6,855 2,047 -3,420 752 2,557 283 1,444 29.60%
Tax -2,600 0 -330 0 -42 0 -36 103.93%
NP 4,255 2,047 -3,750 752 2,515 283 1,408 20.21%
-
NP to SH 4,567 2,171 -3,741 722 2,507 272 1,408 21.64%
-
Tax Rate 37.93% 0.00% - 0.00% 1.64% 0.00% 2.49% -
Total Cost 43,695 27,362 36,738 36,193 34,176 21,743 18,698 15.18%
-
Net Worth 186,800 154,238 144,202 146,230 131,796 145,247 121,521 7.42%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - 1,193 - - -
Div Payout % - - - - 47.62% - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 186,800 154,238 144,202 146,230 131,796 145,247 121,521 7.42%
NOSH 544,109 1,818,606 1,515,731 1,377,937 1,193,809 1,360,000 1,083,076 -10.83%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.87% 6.96% -11.37% 2.04% 6.85% 1.28% 7.00% -
ROE 2.44% 1.41% -2.59% 0.49% 1.90% 0.19% 1.16% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 8.93 1.64 2.18 2.68 3.07 1.62 1.86 29.85%
EPS 0.85 0.12 -0.25 0.05 0.21 0.02 0.13 36.70%
DPS 0.00 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.348 0.0862 0.0952 0.1062 0.1104 0.1068 0.1122 20.74%
Adjusted Per Share Value based on latest NOSH - 1,377,937
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 6.37 3.91 4.38 4.91 4.87 2.93 2.67 15.57%
EPS 0.61 0.29 -0.50 0.10 0.33 0.04 0.19 21.43%
DPS 0.00 0.00 0.00 0.00 0.16 0.00 0.00 -
NAPS 0.2481 0.2049 0.1915 0.1942 0.175 0.1929 0.1614 7.42%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.305 0.065 0.04 0.08 0.125 0.095 0.115 -
P/RPS 3.41 3.95 1.84 2.98 4.07 5.87 6.19 -9.45%
P/EPS 35.85 53.57 -16.20 152.57 59.52 475.00 88.46 -13.96%
EY 2.79 1.87 -6.17 0.66 1.68 0.21 1.13 16.24%
DY 0.00 0.00 0.00 0.00 0.80 0.00 0.00 -
P/NAPS 0.88 0.75 0.42 0.75 1.13 0.89 1.02 -2.42%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 24/08/20 23/08/19 17/08/18 16/08/17 18/08/16 19/08/15 -
Price 0.375 0.235 0.045 0.075 0.155 0.115 0.10 -
P/RPS 4.20 14.30 2.07 2.80 5.04 7.10 5.39 -4.06%
P/EPS 44.08 193.68 -18.22 143.03 73.81 575.00 76.92 -8.85%
EY 2.27 0.52 -5.49 0.70 1.35 0.17 1.30 9.72%
DY 0.00 0.00 0.00 0.00 0.65 0.00 0.00 -
P/NAPS 1.08 2.73 0.47 0.71 1.40 1.08 0.89 3.27%

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