[JAG] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 28.82%
YoY- -76.11%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 102,216 154,411 146,206 145,364 142,952 143,623 137,242 -17.84%
PBT -23,512 2,396 2,006 2,478 1,948 10,891 9,725 -
Tax -1,320 -488 16 0 0 -2,494 -40 931.02%
NP -24,832 1,908 2,022 2,478 1,948 8,397 9,685 -
-
NP to SH -24,796 1,845 1,906 2,360 1,832 8,346 9,622 -
-
Tax Rate - 20.37% -0.80% 0.00% 0.00% 22.90% 0.41% -
Total Cost 127,048 152,503 144,184 142,886 141,004 135,226 127,557 -0.26%
-
Net Worth 147,989 154,452 146,506 146,230 146,918 140,203 137,002 5.28%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - 2,637 1,603 -
Div Payout % - - - - - 31.61% 16.67% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 147,989 154,452 146,506 146,230 146,918 140,203 137,002 5.28%
NOSH 1,515,731 1,515,731 1,377,937 1,377,937 1,377,937 1,377,930 1,202,833 16.68%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -24.29% 1.24% 1.38% 1.70% 1.36% 5.85% 7.06% -
ROE -16.76% 1.19% 1.30% 1.61% 1.25% 5.95% 7.02% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 6.75 10.19 10.62 10.56 10.38 10.89 11.41 -29.55%
EPS -1.64 0.10 0.13 0.18 0.12 0.68 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.13 -
NAPS 0.0977 0.1019 0.1064 0.1062 0.1067 0.1063 0.1139 -9.73%
Adjusted Per Share Value based on latest NOSH - 1,377,937
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 13.59 20.53 19.44 19.33 19.01 19.10 18.25 -17.85%
EPS -3.30 0.25 0.25 0.31 0.24 1.11 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.21 -
NAPS 0.1968 0.2054 0.1948 0.1944 0.1953 0.1864 0.1822 5.27%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.045 0.05 0.075 0.08 0.08 0.10 0.13 -
P/RPS 0.67 0.49 0.71 0.76 0.77 0.92 1.14 -29.85%
P/EPS -2.75 41.08 54.16 46.68 60.13 15.80 16.25 -
EY -36.38 2.43 1.85 2.14 1.66 6.33 6.15 -
DY 0.00 0.00 0.00 0.00 0.00 2.00 1.03 -
P/NAPS 0.46 0.49 0.70 0.75 0.75 0.94 1.14 -45.42%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 26/02/19 16/11/18 17/08/18 30/05/18 01/03/18 27/11/17 -
Price 0.045 0.05 0.06 0.075 0.075 0.09 0.12 -
P/RPS 0.67 0.49 0.57 0.71 0.72 0.83 1.05 -25.90%
P/EPS -2.75 41.08 43.33 43.76 56.37 14.22 15.00 -
EY -36.38 2.43 2.31 2.29 1.77 7.03 6.67 -
DY 0.00 0.00 0.00 0.00 0.00 2.22 1.11 -
P/NAPS 0.46 0.49 0.56 0.71 0.70 0.85 1.05 -42.34%

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