[JAG] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 84.45%
YoY- 97.56%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 129,282 111,800 93,579 92,912 85,678 83,252 84,791 32.50%
PBT 10,018 9,808 2,564 -420 -3,196 -7,528 -21,985 -
Tax -84 0 -505 -28 -36 -72 2,879 -
NP 9,934 9,808 2,059 -448 -3,232 -7,600 -19,106 -
-
NP to SH 9,878 9,728 2,011 -510 -3,284 -7,656 -19,100 -
-
Tax Rate 0.84% 0.00% 19.70% - - - - -
Total Cost 119,348 101,992 91,520 93,360 88,910 90,852 103,897 9.69%
-
Net Worth 129,825 128,085 125,822 137,752 125,261 120,019 110,561 11.31%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 2,351 - - - - - - -
Div Payout % 23.81% - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 129,825 128,085 125,822 137,752 125,261 120,019 110,561 11.31%
NOSH 1,175,952 1,158,095 1,143,845 1,276,665 1,172,857 1,125,882 1,091,428 5.10%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.68% 8.77% 2.20% -0.48% -3.77% -9.13% -22.53% -
ROE 7.61% 7.59% 1.60% -0.37% -2.62% -6.38% -17.28% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 10.99 9.65 8.18 7.28 7.31 7.39 7.77 26.03%
EPS 0.84 0.84 0.18 -0.04 -0.28 -0.68 -1.75 -
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1104 0.1106 0.11 0.1079 0.1068 0.1066 0.1013 5.90%
Adjusted Per Share Value based on latest NOSH - 1,144,545
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.17 14.85 12.43 12.34 11.38 11.06 11.26 32.51%
EPS 1.31 1.29 0.27 -0.07 -0.44 -1.02 -2.54 -
DPS 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1724 0.1701 0.1671 0.183 0.1664 0.1594 0.1468 11.32%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.125 0.11 0.115 0.10 0.095 0.105 0.105 -
P/RPS 1.14 1.14 1.41 1.37 1.30 1.42 1.35 -10.66%
P/EPS 14.88 13.10 65.41 -250.00 -33.93 -15.44 -6.00 -
EY 6.72 7.64 1.53 -0.40 -2.95 -6.48 -16.67 -
DY 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.99 1.05 0.93 0.89 0.98 1.04 5.69%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 16/08/17 16/05/17 23/02/17 22/11/16 18/08/16 18/05/16 29/02/16 -
Price 0.155 0.15 0.14 0.11 0.115 0.09 0.095 -
P/RPS 1.41 1.55 1.71 1.51 1.57 1.22 1.22 10.13%
P/EPS 18.45 17.86 79.63 -275.00 -41.07 -13.24 -5.43 -
EY 5.42 5.60 1.26 -0.36 -2.43 -7.56 -18.42 -
DY 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.36 1.27 1.02 1.08 0.84 0.94 30.44%

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