[JAG] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -13.77%
YoY- -21.48%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 201,687 260,212 202,351 150,681 148,187 150,348 124,433 8.37%
PBT 5,716 16,911 24,206 9,788 -12,246 5,102 10,573 -9.73%
Tax -2,080 -3,097 -7,218 -1,253 -1,815 -2,452 -911 14.74%
NP 3,636 13,814 16,988 8,535 -14,061 2,650 9,662 -15.02%
-
NP to SH 3,636 13,803 17,578 8,695 -14,016 2,559 9,594 -14.92%
-
Tax Rate 36.39% 18.31% 29.82% 12.80% - 48.06% 8.62% -
Total Cost 198,051 246,398 185,363 142,146 162,248 147,698 114,771 9.51%
-
Net Worth 214,952 216,901 216,804 156,668 139,809 146,506 144,083 6.89%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 3,133 - - - 1,318 1,193 -
Div Payout % - 22.70% - - - 51.54% 12.44% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 214,952 216,901 216,804 156,668 139,809 146,506 144,083 6.89%
NOSH 634,109 634,109 634,109 454,651 1,515,731 1,377,937 1,264,999 -10.86%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.80% 5.31% 8.40% 5.66% -9.49% 1.76% 7.76% -
ROE 1.69% 6.36% 8.11% 5.55% -10.03% 1.75% 6.66% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 32.17 43.82 32.28 33.68 9.78 10.92 9.84 21.81%
EPS 0.58 2.32 2.80 1.94 -0.93 0.19 0.76 -4.40%
DPS 0.00 0.53 0.00 0.00 0.00 0.10 0.09 -
NAPS 0.3429 0.3653 0.3459 0.3502 0.0923 0.1064 0.1139 20.15%
Adjusted Per Share Value based on latest NOSH - 634,109
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 31.81 41.04 31.91 23.76 23.37 23.71 19.62 8.38%
EPS 0.57 2.18 2.77 1.37 -2.21 0.40 1.51 -14.98%
DPS 0.00 0.49 0.00 0.00 0.00 0.21 0.19 -
NAPS 0.339 0.3421 0.3419 0.2471 0.2205 0.231 0.2272 6.89%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.31 0.335 0.34 0.17 0.035 0.075 0.13 -
P/RPS 0.96 0.76 1.05 0.50 0.36 0.69 1.32 -5.16%
P/EPS 53.45 14.41 12.12 8.75 -3.78 40.36 17.14 20.86%
EY 1.87 6.94 8.25 11.43 -26.44 2.48 5.83 -17.25%
DY 0.00 1.58 0.00 0.00 0.00 1.28 0.73 -
P/NAPS 0.90 0.92 0.98 0.49 0.38 0.70 1.14 -3.86%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 25/11/22 17/11/21 26/11/20 15/11/19 16/11/18 27/11/17 -
Price 0.31 0.35 0.375 0.21 0.035 0.06 0.12 -
P/RPS 0.96 0.80 1.16 0.62 0.36 0.55 1.22 -3.91%
P/EPS 53.45 15.06 13.37 10.80 -3.78 32.28 15.82 22.48%
EY 1.87 6.64 7.48 9.26 -26.44 3.10 6.32 -18.36%
DY 0.00 1.51 0.00 0.00 0.00 1.60 0.79 -
P/NAPS 0.90 0.96 1.08 0.60 0.38 0.56 1.05 -2.53%

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