[JAG] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 13.25%
YoY- 46.37%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 746 771 720 1,089 1,291 1,190 2,149 -16.15%
PBT -352 -260 -480 -288 -536 -584 -1,594 -22.23%
Tax 0 -8 0 0 -1 -10 227 -
NP -352 -268 -480 -288 -537 -594 -1,367 -20.22%
-
NP to SH -352 -250 -480 -288 -537 -594 -1,367 -20.22%
-
Tax Rate - - - - - - - -
Total Cost 1,098 1,039 1,200 1,377 1,828 1,784 3,516 -17.61%
-
Net Worth 3,145 3,363 2,534 2,215 2,523 3,088 3,672 -2.54%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 3,145 3,363 2,534 2,215 2,523 3,088 3,672 -2.54%
NOSH 80,666 77,500 73,684 65,151 66,410 65,714 66,764 3.19%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -47.18% -34.76% -66.67% -26.45% -41.60% -49.92% -63.61% -
ROE -11.19% -7.43% -18.94% -13.00% -21.28% -19.23% -37.23% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.92 0.99 0.98 1.67 1.94 1.81 3.22 -18.82%
EPS -0.44 -0.32 -0.65 -0.44 -0.81 -0.90 -2.05 -22.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.0434 0.0344 0.034 0.038 0.047 0.055 -5.56%
Adjusted Per Share Value based on latest NOSH - 65,151
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.10 0.10 0.10 0.15 0.17 0.16 0.29 -16.24%
EPS -0.05 -0.03 -0.06 -0.04 -0.07 -0.08 -0.18 -19.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0042 0.0045 0.0034 0.003 0.0034 0.0041 0.0049 -2.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.21 0.17 0.21 0.12 0.06 0.09 0.22 -
P/RPS 22.71 17.09 21.49 7.18 3.09 4.97 6.83 22.14%
P/EPS -48.12 -52.70 -32.24 -27.15 -7.42 -9.96 -10.74 28.36%
EY -2.08 -1.90 -3.10 -3.68 -13.48 -10.04 -9.31 -22.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.38 3.92 6.10 3.53 1.58 1.91 4.00 5.05%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 28/11/12 21/11/11 26/11/10 25/11/09 28/11/08 28/11/07 -
Price 0.31 0.22 0.24 0.13 0.07 0.08 0.14 -
P/RPS 33.52 22.11 24.56 7.78 3.60 4.42 4.35 40.49%
P/EPS -71.04 -68.20 -36.84 -29.41 -8.66 -8.85 -6.84 47.65%
EY -1.41 -1.47 -2.71 -3.40 -11.55 -11.30 -14.62 -32.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.95 5.07 6.98 3.82 1.84 1.70 2.55 20.84%

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