[JAG] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 80.17%
YoY- -433.56%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 44,756 40,693 23,917 23,907 27,630 35,502 298 130.46%
PBT 891 3,597 3,279 -6,798 960 2,338 29 76.92%
Tax -500 -2,464 -881 3,363 68 -614 0 -
NP 391 1,133 2,398 -3,435 1,028 1,724 29 54.24%
-
NP to SH 415 1,130 2,378 -3,429 1,028 1,724 29 55.78%
-
Tax Rate 56.12% 68.50% 26.87% - -7.08% 26.26% 0.00% -
Total Cost 44,365 39,560 21,519 27,342 26,602 33,778 269 134.08%
-
Net Worth 154,452 140,203 125,822 115,785 114,125 7,207,277 317,550 -11.31%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 1,318 - - - - - -
Div Payout % - 116.72% - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 154,452 140,203 125,822 115,785 114,125 7,207,277 317,550 -11.31%
NOSH 1,515,731 1,377,930 1,143,845 1,142,999 1,037,500 478,888 72,500 65.93%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.87% 2.78% 10.03% -14.37% 3.72% 4.86% 9.73% -
ROE 0.27% 0.81% 1.89% -2.96% 0.90% 0.02% 0.01% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.95 3.09 2.09 2.09 2.66 7.41 0.41 38.92%
EPS 0.03 0.09 0.21 -0.30 0.09 0.36 0.04 -4.67%
DPS 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1019 0.1063 0.11 0.1013 0.11 15.05 4.38 -46.55%
Adjusted Per Share Value based on latest NOSH - 1,142,999
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.00 5.46 3.21 3.21 3.71 4.76 0.04 130.41%
EPS 0.06 0.15 0.32 -0.46 0.14 0.23 0.00 -
DPS 0.00 0.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2071 0.188 0.1687 0.1553 0.153 9.6649 0.4258 -11.31%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.05 0.10 0.115 0.105 0.155 0.565 0.22 -
P/RPS 1.69 3.24 5.50 5.02 5.82 7.62 0.00 -
P/EPS 182.62 116.72 55.32 -35.00 156.43 156.94 0.00 -
EY 0.55 0.86 1.81 -2.86 0.64 0.64 0.00 -
DY 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.94 1.05 1.04 1.41 0.04 0.00 -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 01/03/18 23/02/17 29/02/16 10/02/15 26/02/14 27/02/13 -
Price 0.05 0.09 0.14 0.095 0.175 0.50 0.24 -
P/RPS 1.69 2.92 6.70 4.54 6.57 6.74 0.00 -
P/EPS 182.62 105.05 67.34 -31.67 176.62 138.89 0.00 -
EY 0.55 0.95 1.48 -3.16 0.57 0.72 0.00 -
DY 0.00 1.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.85 1.27 0.94 1.59 0.03 0.00 -

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