[JAG] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 66.67%
YoY- -63.27%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 66,171 44,341 35,963 44,756 40,693 23,917 23,907 18.47%
PBT 5,450 4,195 2,171 891 3,597 3,279 -6,798 -
Tax -803 -1,218 357 -500 -2,464 -881 3,363 -
NP 4,647 2,977 2,528 391 1,133 2,398 -3,435 -
-
NP to SH 4,636 3,003 2,531 415 1,130 2,378 -3,429 -
-
Tax Rate 14.73% 29.03% -16.44% 56.12% 68.50% 26.87% - -
Total Cost 61,524 41,364 33,435 44,365 39,560 21,519 27,342 14.45%
-
Net Worth 220,879 172,102 144,600 154,452 140,203 125,822 115,785 11.35%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 3,133 - - - 1,318 - - -
Div Payout % 67.60% - - - 116.72% - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 220,879 172,102 144,600 154,452 140,203 125,822 115,785 11.35%
NOSH 634,109 544,109 1,818,606 1,515,731 1,377,930 1,143,845 1,142,999 -9.34%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.02% 6.71% 7.03% 0.87% 2.78% 10.03% -14.37% -
ROE 2.10% 1.74% 1.75% 0.27% 0.81% 1.89% -2.96% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 10.56 9.91 2.08 2.95 3.09 2.09 2.09 30.96%
EPS 0.74 0.67 0.15 0.03 0.09 0.21 -0.30 -
DPS 0.50 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.3524 0.3847 0.0835 0.1019 0.1063 0.11 0.1013 23.07%
Adjusted Per Share Value based on latest NOSH - 1,515,731
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 5.44 3.64 2.95 3.68 3.34 1.96 1.96 18.52%
EPS 0.38 0.25 0.21 0.03 0.09 0.20 -0.28 -
DPS 0.26 0.00 0.00 0.00 0.11 0.00 0.00 -
NAPS 0.1814 0.1414 0.1188 0.1269 0.1152 0.1033 0.0951 11.35%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.335 0.27 0.035 0.05 0.10 0.115 0.105 -
P/RPS 3.17 2.72 1.69 1.69 3.24 5.50 5.02 -7.36%
P/EPS 45.29 40.22 23.95 182.62 116.72 55.32 -35.00 -
EY 2.21 2.49 4.18 0.55 0.86 1.81 -2.86 -
DY 1.49 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 0.95 0.70 0.42 0.49 0.94 1.05 1.04 -1.49%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 23/02/21 25/02/20 26/02/19 01/03/18 23/02/17 29/02/16 -
Price 0.36 0.345 0.045 0.05 0.09 0.14 0.095 -
P/RPS 3.41 3.48 2.17 1.69 2.92 6.70 4.54 -4.65%
P/EPS 48.67 51.40 30.79 182.62 105.05 67.34 -31.67 -
EY 2.05 1.95 3.25 0.55 0.95 1.48 -3.16 -
DY 1.39 0.00 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 1.02 0.90 0.54 0.49 0.85 1.27 0.94 1.36%

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