[JAG] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 10.78%
YoY- 142.65%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 222,292 254,224 159,061 152,957 133,610 149,584 139,519 36.45%
PBT 29,312 31,208 11,815 10,156 7,270 6,352 -10,966 -
Tax -10,200 -10,000 -2,828 -2,146 -120 -240 -958 384.67%
NP 19,112 21,208 8,987 8,009 7,150 6,112 -11,924 -
-
NP to SH 19,970 21,676 9,169 8,217 7,418 6,152 -11,901 -
-
Tax Rate 34.80% 32.04% 23.94% 21.13% 1.65% 3.78% - -
Total Cost 203,180 233,016 150,074 144,948 126,460 143,472 151,443 21.66%
-
Net Worth 186,800 182,238 172,102 156,668 154,238 153,838 144,600 18.63%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 186,800 182,238 172,102 156,668 154,238 153,838 144,600 18.63%
NOSH 544,109 544,109 544,109 454,651 1,818,606 1,818,606 1,818,606 -55.29%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 8.60% 8.34% 5.65% 5.24% 5.35% 4.09% -8.55% -
ROE 10.69% 11.89% 5.33% 5.25% 4.81% 4.00% -8.23% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 41.41 47.36 35.55 34.19 7.47 8.26 8.06 198.04%
EPS 3.72 4.04 2.04 1.83 0.42 0.32 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.348 0.3395 0.3847 0.3502 0.0862 0.085 0.0835 159.20%
Adjusted Per Share Value based on latest NOSH - 454,651
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 29.55 33.80 21.15 20.34 17.76 19.89 18.55 36.43%
EPS 2.66 2.88 1.22 1.09 0.99 0.82 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2484 0.2423 0.2288 0.2083 0.2051 0.2045 0.1923 18.62%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.305 0.375 0.27 0.17 0.065 0.03 0.035 -
P/RPS 0.74 0.79 0.76 0.50 0.87 0.36 0.43 43.65%
P/EPS 8.20 9.29 13.17 9.26 15.68 8.83 -5.09 -
EY 12.20 10.77 7.59 10.80 6.38 11.33 -19.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.10 0.70 0.49 0.75 0.35 0.42 63.81%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 28/05/21 23/02/21 26/11/20 24/08/20 29/05/20 25/02/20 -
Price 0.375 0.39 0.345 0.21 0.235 0.065 0.045 -
P/RPS 0.91 0.82 0.97 0.61 3.15 0.79 0.56 38.26%
P/EPS 10.08 9.66 16.83 11.43 56.68 19.12 -6.55 -
EY 9.92 10.35 5.94 8.75 1.76 5.23 -15.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.15 0.90 0.60 2.73 0.76 0.54 58.80%

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