[JAG] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 82.95%
YoY- 73.97%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 148,187 150,348 124,433 93,591 88,514 138,261 746 141.45%
PBT -12,246 5,102 10,573 -7,114 -14,225 8,134 -352 80.63%
Tax -1,815 -2,452 -911 3,342 -417 -1,114 0 -
NP -14,061 2,650 9,662 -3,772 -14,642 7,020 -352 84.83%
-
NP to SH -14,016 2,559 9,594 -3,812 -14,642 7,020 -352 84.73%
-
Tax Rate - 48.06% 8.62% - - 13.70% - -
Total Cost 162,248 147,698 114,771 97,363 103,156 131,241 1,098 129.84%
-
Net Worth 139,809 146,506 144,083 123,496 113,513 91,323 3,145 88.15%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 1,318 1,193 - - 3,765 - -
Div Payout % - 51.54% 12.44% - - 53.64% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 139,809 146,506 144,083 123,496 113,513 91,323 3,145 88.15%
NOSH 1,515,731 1,377,937 1,264,999 1,144,545 1,087,295 857,499 80,666 63.01%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -9.49% 1.76% 7.76% -4.03% -16.54% 5.08% -47.18% -
ROE -10.03% 1.75% 6.66% -3.09% -12.90% 7.69% -11.19% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.78 10.92 9.84 8.18 8.14 16.12 0.92 48.25%
EPS -0.93 0.19 0.76 -0.33 -1.35 0.82 -0.44 13.27%
DPS 0.00 0.10 0.09 0.00 0.00 0.44 0.00 -
NAPS 0.0923 0.1064 0.1139 0.1079 0.1044 0.1065 0.039 15.43%
Adjusted Per Share Value based on latest NOSH - 1,144,545
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 19.87 20.16 16.69 12.55 11.87 18.54 0.10 141.46%
EPS -1.88 0.34 1.29 -0.51 -1.96 0.94 -0.05 82.98%
DPS 0.00 0.18 0.16 0.00 0.00 0.50 0.00 -
NAPS 0.1875 0.1965 0.1932 0.1656 0.1522 0.1225 0.0042 88.29%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.035 0.075 0.13 0.10 0.10 0.21 0.21 -
P/RPS 0.36 0.69 1.32 1.22 1.23 1.30 22.71 -49.86%
P/EPS -3.78 40.36 17.14 -30.02 -7.43 25.65 -48.12 -34.54%
EY -26.44 2.48 5.83 -3.33 -13.47 3.90 -2.08 52.73%
DY 0.00 1.28 0.73 0.00 0.00 2.09 0.00 -
P/NAPS 0.38 0.70 1.14 0.93 0.96 1.97 5.38 -35.69%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 15/11/19 16/11/18 27/11/17 22/11/16 27/11/15 20/11/14 21/11/13 -
Price 0.035 0.06 0.12 0.11 0.095 0.22 0.31 -
P/RPS 0.36 0.55 1.22 1.35 1.17 1.36 33.52 -53.01%
P/EPS -3.78 32.28 15.82 -33.03 -7.05 26.87 -71.04 -38.65%
EY -26.44 3.10 6.32 -3.03 -14.18 3.72 -1.41 62.95%
DY 0.00 1.60 0.79 0.00 0.00 2.00 0.00 -
P/NAPS 0.38 0.56 1.05 1.02 0.91 2.07 7.95 -39.74%

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