[JAG] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -19.02%
YoY- 74.99%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 151,413 100,738 85,064 114,958 71,756 800 795 139.76%
PBT 8,926 7,297 -24,126 4,971 3,949 -328 -198 -
Tax -2,494 -884 2,911 -10 -1,114 10 -18 127.39%
NP 6,432 6,413 -21,215 4,961 2,835 -318 -216 -
-
NP to SH 6,372 6,341 -21,223 4,961 2,835 -318 -198 -
-
Tax Rate 27.94% 12.11% - 0.20% 28.21% - - -
Total Cost 144,981 94,325 106,279 109,997 68,921 1,118 1,011 128.69%
-
Net Worth 146,918 128,085 120,019 116,445 99,589 329,939 2,439 97.92%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,512 - - 3,765 - - - -
Div Payout % 39.43% - - 75.91% - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 146,918 128,085 120,019 116,445 99,589 329,939 2,439 97.92%
NOSH 1,377,937 1,158,095 1,125,882 1,050,000 654,761 77,999 71,538 63.68%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.25% 6.37% -24.94% 4.32% 3.95% -39.75% -27.17% -
ROE 4.34% 4.95% -17.68% 4.26% 2.85% -0.10% -8.12% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.00 8.70 7.56 10.95 10.96 1.03 1.11 46.53%
EPS 0.46 0.55 -1.89 0.47 0.43 -0.41 -0.28 -
DPS 0.18 0.00 0.00 0.36 0.00 0.00 0.00 -
NAPS 0.1067 0.1106 0.1066 0.1109 0.1521 4.23 0.0341 20.92%
Adjusted Per Share Value based on latest NOSH - 1,050,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.44 8.27 6.99 9.44 5.89 0.07 0.07 137.01%
EPS 0.52 0.52 -1.74 0.41 0.23 -0.03 -0.02 -
DPS 0.21 0.00 0.00 0.31 0.00 0.00 0.00 -
NAPS 0.1207 0.1052 0.0986 0.0956 0.0818 0.271 0.002 97.99%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.08 0.11 0.105 0.15 0.30 0.23 0.23 -
P/RPS 0.73 1.26 1.39 1.37 2.74 22.43 20.70 -42.72%
P/EPS 17.29 20.09 -5.57 31.75 69.29 -56.42 -83.10 -
EY 5.78 4.98 -17.95 3.15 1.44 -1.77 -1.20 -
DY 2.28 0.00 0.00 2.39 0.00 0.00 0.00 -
P/NAPS 0.75 0.99 0.98 1.35 1.97 0.05 6.74 -30.63%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 16/05/17 18/05/16 21/05/15 28/05/14 21/05/13 29/05/12 -
Price 0.075 0.15 0.09 0.145 0.315 0.23 0.18 -
P/RPS 0.68 1.72 1.19 1.32 2.87 22.43 16.20 -41.03%
P/EPS 16.21 27.40 -4.77 30.69 72.75 -56.42 -65.03 -
EY 6.17 3.65 -20.94 3.26 1.37 -1.77 -1.54 -
DY 2.43 0.00 0.00 2.47 0.00 0.00 0.00 -
P/NAPS 0.70 1.36 0.84 1.31 2.07 0.05 5.28 -28.58%

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