[JAG] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -16.09%
YoY- -19.7%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 151,667 109,491 86,984 99,324 107,333 819 691 145.50%
PBT 7,121 9,571 -25,287 4,409 6,098 -303 -328 -
Tax -2,452 -926 2,947 -246 -914 10 -18 126.74%
NP 4,669 8,645 -22,340 4,163 5,184 -293 -346 -
-
NP to SH 4,587 8,576 -22,359 4,163 5,184 -293 -328 -
-
Tax Rate 34.43% 9.68% - 5.58% 14.99% - - -
Total Cost 146,998 100,846 109,324 95,161 102,149 1,112 1,037 128.25%
-
Net Worth 146,230 131,796 145,247 121,521 100,892 321,750 2,322 99.40%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,318 1,193 - 2,143 1,622 - - -
Div Payout % 28.75% 13.92% - 51.50% 31.29% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 146,230 131,796 145,247 121,521 100,892 321,750 2,322 99.40%
NOSH 1,377,937 1,193,809 1,360,000 1,083,076 648,823 79,444 73,043 63.12%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.08% 7.90% -25.68% 4.19% 4.83% -35.78% -50.07% -
ROE 3.14% 6.51% -15.39% 3.43% 5.14% -0.09% -14.12% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.01 9.17 6.40 9.17 16.54 1.03 0.95 50.40%
EPS 0.33 0.72 -1.64 0.38 0.80 -0.37 -0.45 -
DPS 0.10 0.10 0.00 0.20 0.25 0.00 0.00 -
NAPS 0.1062 0.1104 0.1068 0.1122 0.1555 4.05 0.0318 22.24%
Adjusted Per Share Value based on latest NOSH - 1,083,076
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.46 8.99 7.14 8.16 8.82 0.07 0.06 143.24%
EPS 0.38 0.70 -1.84 0.34 0.43 -0.02 -0.03 -
DPS 0.11 0.10 0.00 0.18 0.13 0.00 0.00 -
NAPS 0.1201 0.1083 0.1193 0.0998 0.0829 0.2643 0.0019 99.52%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.08 0.125 0.095 0.115 0.34 0.21 0.18 -
P/RPS 0.73 1.36 1.49 1.25 2.06 20.37 19.03 -41.91%
P/EPS 24.01 17.40 -5.78 29.92 42.55 -56.94 -40.08 -
EY 4.16 5.75 -17.31 3.34 2.35 -1.76 -2.49 -
DY 1.20 0.80 0.00 1.72 0.74 0.00 0.00 -
P/NAPS 0.75 1.13 0.89 1.02 2.19 0.05 5.66 -28.58%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 16/08/17 18/08/16 19/08/15 13/08/14 20/08/13 14/08/12 -
Price 0.075 0.155 0.115 0.10 0.215 0.22 0.17 -
P/RPS 0.68 1.69 1.80 1.09 1.30 21.34 17.97 -42.04%
P/EPS 22.51 21.58 -6.99 26.02 26.91 -59.65 -37.86 -
EY 4.44 4.63 -14.30 3.84 3.72 -1.68 -2.64 -
DY 1.28 0.65 0.00 1.98 1.16 0.00 0.00 -
P/NAPS 0.71 1.40 1.08 0.89 1.38 0.05 5.35 -28.56%

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