[JAG] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1524.79%
YoY- 5844.83%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 23,917 23,907 27,630 35,502 298 257 60 171.03%
PBT 3,279 -6,798 960 2,338 29 -113 -404 -
Tax -881 3,363 68 -614 0 0 0 -
NP 2,398 -3,435 1,028 1,724 29 -113 -404 -
-
NP to SH 2,378 -3,429 1,028 1,724 29 -113 -404 -
-
Tax Rate 26.87% - -7.08% 26.26% 0.00% - - -
Total Cost 21,519 27,342 26,602 33,778 269 370 464 89.43%
-
Net Worth 125,822 115,785 114,125 7,207,277 317,550 2,337 2,356 93.94%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 125,822 115,785 114,125 7,207,277 317,550 2,337 2,356 93.94%
NOSH 1,143,845 1,142,999 1,037,500 478,888 72,500 70,625 67,333 60.26%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.03% -14.37% 3.72% 4.86% 9.73% -43.97% -673.33% -
ROE 1.89% -2.96% 0.90% 0.02% 0.01% -4.83% -17.14% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.09 2.09 2.66 7.41 0.41 0.36 0.09 68.82%
EPS 0.21 -0.30 0.09 0.36 0.04 -0.16 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.1013 0.11 15.05 4.38 0.0331 0.035 21.00%
Adjusted Per Share Value based on latest NOSH - 478,888
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.17 3.17 3.67 4.71 0.04 0.03 0.01 160.89%
EPS 0.32 -0.46 0.14 0.23 0.00 -0.01 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.167 0.1536 0.1514 9.5638 0.4214 0.0031 0.0031 94.22%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.115 0.105 0.155 0.565 0.22 0.20 0.17 -
P/RPS 5.50 5.02 5.82 7.62 0.00 54.96 190.78 -44.59%
P/EPS 55.32 -35.00 156.43 156.94 0.00 -125.00 -28.33 -
EY 1.81 -2.86 0.64 0.64 0.00 -0.80 -3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.04 1.41 0.04 0.00 6.04 4.86 -22.51%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 10/02/15 26/02/14 27/02/13 24/02/12 28/02/11 -
Price 0.14 0.095 0.175 0.50 0.24 0.25 0.14 -
P/RPS 6.70 4.54 6.57 6.74 0.00 68.70 157.11 -40.86%
P/EPS 67.34 -31.67 176.62 138.89 0.00 -156.25 -23.33 -
EY 1.48 -3.16 0.57 0.72 0.00 -0.64 -4.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.94 1.59 0.03 0.00 7.55 4.00 -17.38%

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