[JAG] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 56.8%
YoY- 42.86%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 84,791 130,395 35,950 812 917 1,065 1,303 100.49%
PBT -21,983 6,585 1,957 -118 -189 -376 -221 115.17%
Tax 2,878 -459 -614 10 0 0 0 -
NP -19,105 6,126 1,343 -108 -189 -376 -221 110.20%
-
NP to SH -19,099 6,126 1,343 -108 -189 -376 -221 110.19%
-
Tax Rate - 6.97% 31.37% - - - - -
Total Cost 103,896 124,269 34,607 920 1,106 1,441 1,524 102.05%
-
Net Worth 115,785 115,162 7,207,277 317,550 2,337 2,356 2,172 93.94%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 3,765 - - - - - -
Div Payout % - 61.47% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 115,785 115,162 7,207,277 317,550 2,337 2,356 2,172 93.94%
NOSH 1,142,999 1,037,500 478,888 72,500 70,625 67,333 65,833 60.88%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -22.53% 4.70% 3.74% -13.30% -20.61% -35.31% -16.96% -
ROE -16.50% 5.32% 0.02% -0.03% -8.08% -15.95% -10.17% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.42 12.57 7.51 1.12 1.30 1.58 1.98 24.61%
EPS -1.67 0.59 0.28 -0.15 -0.27 -0.56 -0.34 30.36%
DPS 0.00 0.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1013 0.111 15.05 4.38 0.0331 0.035 0.033 20.54%
Adjusted Per Share Value based on latest NOSH - 72,500
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.37 17.49 4.82 0.11 0.12 0.14 0.17 101.40%
EPS -2.56 0.82 0.18 -0.01 -0.03 -0.05 -0.03 109.75%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1553 0.1544 9.6649 0.4258 0.0031 0.0032 0.0029 94.08%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.105 0.155 0.565 0.22 0.20 0.17 0.08 -
P/RPS 1.42 1.23 7.53 19.64 15.40 10.75 4.04 -15.98%
P/EPS -6.28 26.25 201.47 -147.69 -74.74 -30.44 -23.83 -19.92%
EY -15.91 3.81 0.50 -0.68 -1.34 -3.28 -4.20 24.84%
DY 0.00 2.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.40 0.04 0.05 6.04 4.86 2.42 -13.12%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 10/02/15 26/02/14 27/02/13 24/02/12 28/02/11 24/02/10 -
Price 0.095 0.175 0.50 0.24 0.25 0.14 0.08 -
P/RPS 1.28 1.39 6.66 21.43 19.25 8.85 4.04 -17.42%
P/EPS -5.69 29.64 178.29 -161.11 -93.42 -25.07 -23.83 -21.22%
EY -17.59 3.37 0.56 -0.62 -1.07 -3.99 -4.20 26.94%
DY 0.00 2.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.58 0.03 0.05 7.55 4.00 2.42 -14.57%

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