[JAG] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -65.66%
YoY- 40.9%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 99,324 107,333 819 691 764 1,093 1,371 104.10%
PBT 4,409 6,098 -303 -328 -555 -332 -415 -
Tax -246 -914 10 -18 0 0 -1 150.21%
NP 4,163 5,184 -293 -346 -555 -332 -416 -
-
NP to SH 4,163 5,184 -293 -328 -555 -332 -416 -
-
Tax Rate 5.58% 14.99% - - - - - -
Total Cost 95,161 102,149 1,112 1,037 1,319 1,425 1,787 93.90%
-
Net Worth 121,521 100,892 321,750 2,322 2,758 2,220 2,706 88.47%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 2,143 1,622 - - - - - -
Div Payout % 51.50% 31.29% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 121,521 100,892 321,750 2,322 2,758 2,220 2,706 88.47%
NOSH 1,083,076 648,823 79,444 73,043 75,999 60,000 64,444 60.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.19% 4.83% -35.78% -50.07% -72.64% -30.38% -30.34% -
ROE 3.43% 5.14% -0.09% -14.12% -20.12% -14.95% -15.37% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 9.17 16.54 1.03 0.95 1.01 1.82 2.13 27.53%
EPS 0.38 0.80 -0.37 -0.45 -0.73 -0.55 -0.65 -
DPS 0.20 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1122 0.1555 4.05 0.0318 0.0363 0.037 0.042 17.78%
Adjusted Per Share Value based on latest NOSH - 73,043
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.32 14.39 0.11 0.09 0.10 0.15 0.18 104.83%
EPS 0.56 0.70 -0.04 -0.04 -0.07 -0.04 -0.06 -
DPS 0.29 0.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.1353 0.4315 0.0031 0.0037 0.003 0.0036 88.73%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.115 0.34 0.21 0.18 0.21 0.15 0.09 -
P/RPS 1.25 2.06 20.37 19.03 20.89 8.23 4.23 -18.37%
P/EPS 29.92 42.55 -56.94 -40.08 -28.76 -27.11 -13.94 -
EY 3.34 2.35 -1.76 -2.49 -3.48 -3.69 -7.17 -
DY 1.72 0.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 2.19 0.05 5.66 5.79 4.05 2.14 -11.61%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 13/08/14 20/08/13 14/08/12 23/08/11 25/08/10 26/08/09 -
Price 0.10 0.215 0.22 0.17 0.23 0.09 0.07 -
P/RPS 1.09 1.30 21.34 17.97 22.88 4.94 3.29 -16.80%
P/EPS 26.02 26.91 -59.65 -37.86 -31.50 -16.27 -10.84 -
EY 3.84 3.72 -1.68 -2.64 -3.18 -6.15 -9.22 -
DY 1.98 1.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.38 0.05 5.35 6.34 2.43 1.67 -9.95%

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