[JAG] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 35.42%
YoY- 2094.32%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 124,433 93,591 88,514 138,261 746 771 720 135.82%
PBT 10,573 -7,114 -14,225 8,134 -352 -260 -480 -
Tax -911 3,342 -417 -1,114 0 -8 0 -
NP 9,662 -3,772 -14,642 7,020 -352 -268 -480 -
-
NP to SH 9,594 -3,812 -14,642 7,020 -352 -250 -480 -
-
Tax Rate 8.62% - - 13.70% - - - -
Total Cost 114,771 97,363 103,156 131,241 1,098 1,039 1,200 113.70%
-
Net Worth 144,083 123,496 113,513 91,323 3,145 3,363 2,534 95.97%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 1,193 - - 3,765 - - - -
Div Payout % 12.44% - - 53.64% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 144,083 123,496 113,513 91,323 3,145 3,363 2,534 95.97%
NOSH 1,264,999 1,144,545 1,087,295 857,499 80,666 77,500 73,684 60.54%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.76% -4.03% -16.54% 5.08% -47.18% -34.76% -66.67% -
ROE 6.66% -3.09% -12.90% 7.69% -11.19% -7.43% -18.94% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 9.84 8.18 8.14 16.12 0.92 0.99 0.98 46.82%
EPS 0.76 -0.33 -1.35 0.82 -0.44 -0.32 -0.65 -
DPS 0.09 0.00 0.00 0.44 0.00 0.00 0.00 -
NAPS 0.1139 0.1079 0.1044 0.1065 0.039 0.0434 0.0344 22.06%
Adjusted Per Share Value based on latest NOSH - 857,499
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 16.69 12.55 11.87 18.54 0.10 0.10 0.10 134.46%
EPS 1.29 -0.51 -1.96 0.94 -0.05 -0.03 -0.06 -
DPS 0.16 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1932 0.1656 0.1522 0.1225 0.0042 0.0045 0.0034 95.95%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.13 0.10 0.10 0.21 0.21 0.17 0.21 -
P/RPS 1.32 1.22 1.23 1.30 22.71 17.09 21.49 -37.15%
P/EPS 17.14 -30.02 -7.43 25.65 -48.12 -52.70 -32.24 -
EY 5.83 -3.33 -13.47 3.90 -2.08 -1.90 -3.10 -
DY 0.73 0.00 0.00 2.09 0.00 0.00 0.00 -
P/NAPS 1.14 0.93 0.96 1.97 5.38 3.92 6.10 -24.36%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 22/11/16 27/11/15 20/11/14 21/11/13 28/11/12 21/11/11 -
Price 0.12 0.11 0.095 0.22 0.31 0.22 0.24 -
P/RPS 1.22 1.35 1.17 1.36 33.52 22.11 24.56 -39.34%
P/EPS 15.82 -33.03 -7.05 26.87 -71.04 -68.20 -36.84 -
EY 6.32 -3.03 -14.18 3.72 -1.41 -1.47 -2.71 -
DY 0.79 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.02 0.91 2.07 7.95 5.07 6.98 -27.05%

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