[JAG] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 5.31%
YoY- -32.08%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 182,152 254,128 258,720 265,258 217,540 223,821 210,200 -9.11%
PBT 6,144 13,450 15,280 17,342 15,236 25,460 26,680 -62.46%
Tax -2,000 -3,268 -3,057 -3,778 -2,356 -6,803 -8,000 -60.34%
NP 4,144 10,182 12,222 13,564 12,880 18,657 18,680 -63.38%
-
NP to SH 4,144 10,182 12,222 13,564 12,880 19,210 19,430 -64.33%
-
Tax Rate 32.55% 24.30% 20.01% 21.79% 15.46% 26.72% 29.99% -
Total Cost 178,008 243,946 246,497 251,694 204,660 205,164 191,520 -4.76%
-
Net Worth 213,543 216,501 216,901 220,939 220,439 220,879 216,804 -1.00%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - 3,133 - -
Div Payout % - - - - - 16.31% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 213,543 216,501 216,901 220,939 220,439 220,879 216,804 -1.00%
NOSH 634,109 634,109 634,109 634,109 634,109 634,109 634,109 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.28% 4.01% 4.72% 5.11% 5.92% 8.34% 8.89% -
ROE 1.94% 4.70% 5.64% 6.14% 5.84% 8.70% 8.96% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 29.00 43.10 43.57 43.37 34.71 35.71 33.54 -9.24%
EPS 0.64 1.68 2.00 2.18 2.04 3.36 3.51 -67.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.34 0.3672 0.3653 0.3612 0.3517 0.3524 0.3459 -1.14%
Adjusted Per Share Value based on latest NOSH - 634,109
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 24.19 33.75 34.36 35.23 28.89 29.73 27.92 -9.12%
EPS 0.55 1.35 1.62 1.80 1.71 2.55 2.58 -64.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.00 -
NAPS 0.2836 0.2875 0.2881 0.2934 0.2928 0.2934 0.288 -1.02%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.415 0.355 0.335 0.35 0.325 0.335 0.34 -
P/RPS 1.43 0.82 0.77 0.81 0.94 0.94 1.01 26.11%
P/EPS 62.90 20.56 16.27 15.78 15.82 10.93 10.97 220.69%
EY 1.59 4.86 6.14 6.34 6.32 9.15 9.12 -68.82%
DY 0.00 0.00 0.00 0.00 0.00 1.49 0.00 -
P/NAPS 1.22 0.97 0.92 0.97 0.92 0.95 0.98 15.73%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 27/02/23 25/11/22 26/08/22 31/05/22 23/02/22 17/11/21 -
Price 0.335 0.375 0.35 0.345 0.385 0.36 0.375 -
P/RPS 1.16 0.87 0.80 0.80 1.11 1.01 1.12 2.36%
P/EPS 50.77 21.71 17.00 15.56 18.74 11.75 12.10 160.37%
EY 1.97 4.61 5.88 6.43 5.34 8.51 8.27 -61.60%
DY 0.00 0.00 0.00 0.00 0.00 1.39 0.00 -
P/NAPS 0.99 1.02 0.96 0.96 1.09 1.02 1.08 -5.64%

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