[JAG] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
16-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -65.51%
YoY- -89.06%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 46,504 47,913 44,889 36,972 38,291 26,845 20,238 14.85%
PBT 5,354 3,982 -3,839 266 2,285 1,283 -16,890 -
Tax -900 -1,550 -655 12 12 -3 -398 14.55%
NP 4,454 2,432 -4,494 278 2,297 1,280 -17,288 -
-
NP to SH 4,589 2,455 -4,491 249 2,277 1,259 -17,288 -
-
Tax Rate 16.81% 38.93% - -4.51% -0.53% 0.23% - -
Total Cost 42,050 45,481 49,383 36,694 35,994 25,565 37,526 1.91%
-
Net Worth 216,804 156,668 139,809 146,506 144,083 123,496 113,513 11.37%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 216,804 156,668 139,809 146,506 144,083 123,496 113,513 11.37%
NOSH 634,109 454,651 1,515,731 1,377,937 1,264,999 1,144,545 1,087,295 -8.58%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 9.58% 5.08% -10.01% 0.75% 6.00% 4.77% -85.42% -
ROE 2.12% 1.57% -3.21% 0.17% 1.58% 1.02% -15.23% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 7.42 10.71 2.96 2.69 3.03 2.35 1.86 25.90%
EPS 0.73 0.55 -0.30 0.02 0.18 0.11 -1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3459 0.3502 0.0923 0.1064 0.1139 0.1079 0.1044 22.07%
Adjusted Per Share Value based on latest NOSH - 1,377,937
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 6.24 6.43 6.02 4.96 5.13 3.60 2.71 14.89%
EPS 0.62 0.33 -0.60 0.03 0.31 0.17 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2907 0.2101 0.1875 0.1965 0.1932 0.1656 0.1522 11.37%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.34 0.17 0.035 0.075 0.13 0.10 0.10 -
P/RPS 4.58 1.59 1.18 2.79 4.29 4.26 5.37 -2.61%
P/EPS 46.44 30.98 -11.80 414.74 72.22 90.91 -6.29 -
EY 2.15 3.23 -8.47 0.24 1.38 1.10 -15.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.49 0.38 0.70 1.14 0.93 0.96 0.34%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 17/11/21 26/11/20 15/11/19 16/11/18 27/11/17 22/11/16 27/11/15 -
Price 0.375 0.21 0.035 0.06 0.12 0.11 0.095 -
P/RPS 5.05 1.96 1.18 2.23 3.96 4.69 5.10 -0.16%
P/EPS 51.22 38.27 -11.80 331.79 66.67 100.00 -5.97 -
EY 1.95 2.61 -8.47 0.30 1.50 1.00 -16.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.60 0.38 0.56 1.05 1.02 0.91 2.89%

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