[JAG] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.41%
YoY- 1486.39%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 81,292 82,160 130,389 137,012 143,434 143,908 135,716 -29.00%
PBT 3,410 1,044 6,756 7,728 7,762 7,500 9,081 -48.04%
Tax -174 -204 -432 -666 -600 -2,000 -1,206 -72.58%
NP 3,236 840 6,324 7,061 7,162 5,500 7,875 -44.81%
-
NP to SH 3,236 840 6,324 7,061 7,162 5,500 7,875 -44.81%
-
Tax Rate 5.10% 19.54% 6.39% 8.62% 7.73% 26.67% 13.28% -
Total Cost 78,056 81,320 124,065 129,950 136,272 138,408 127,841 -28.09%
-
Net Worth 121,026 116,445 87,514 76,219 101,244 99,589 7,139,683 -93.45%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 3,977 4,771 3,255 - - -
Div Payout % - - 62.90% 67.57% 45.45% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 121,026 116,445 87,514 76,219 101,244 99,589 7,139,683 -93.45%
NOSH 1,078,666 1,050,000 795,584 715,675 651,090 654,761 474,397 73.17%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.98% 1.02% 4.85% 5.15% 4.99% 3.82% 5.80% -
ROE 2.67% 0.72% 7.23% 9.26% 7.07% 5.52% 0.11% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.54 7.82 16.39 19.14 22.03 21.98 28.61 -58.99%
EPS 0.30 0.08 0.66 0.99 1.10 0.84 1.66 -68.13%
DPS 0.00 0.00 0.50 0.67 0.50 0.00 0.00 -
NAPS 0.1122 0.1109 0.11 0.1065 0.1555 0.1521 15.05 -96.21%
Adjusted Per Share Value based on latest NOSH - 857,499
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.81 10.92 17.34 18.22 19.07 19.13 18.04 -28.99%
EPS 0.43 0.11 0.84 0.94 0.95 0.73 1.05 -44.94%
DPS 0.00 0.00 0.53 0.63 0.43 0.00 0.00 -
NAPS 0.1609 0.1548 0.1164 0.1013 0.1346 0.1324 9.4925 -93.45%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.115 0.15 0.155 0.21 0.34 0.30 0.565 -
P/RPS 1.53 1.92 0.95 1.10 1.54 1.36 1.97 -15.54%
P/EPS 38.33 187.50 19.50 21.28 30.91 35.71 34.04 8.25%
EY 2.61 0.53 5.13 4.70 3.24 2.80 2.94 -7.65%
DY 0.00 0.00 3.23 3.17 1.47 0.00 0.00 -
P/NAPS 1.02 1.35 1.41 1.97 2.19 1.97 0.04 771.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 21/05/15 10/02/15 20/11/14 13/08/14 28/05/14 26/02/14 -
Price 0.10 0.145 0.175 0.22 0.215 0.315 0.50 -
P/RPS 1.33 1.85 1.07 1.15 0.98 1.43 1.75 -16.76%
P/EPS 33.33 181.25 22.02 22.30 19.55 37.50 30.12 7.00%
EY 3.00 0.55 4.54 4.48 5.12 2.67 3.32 -6.55%
DY 0.00 0.00 2.86 3.03 2.33 0.00 0.00 -
P/NAPS 0.89 1.31 1.59 2.07 1.38 2.07 0.03 864.29%

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