[JAG] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -20.13%
YoY- -71.48%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 207,680 210,984 197,449 188,801 191,196 182,152 254,128 -12.60%
PBT 12,154 17,136 2,693 4,960 6,964 6,144 13,450 -6.53%
Tax -2,540 -5,080 -1,406 -1,474 -2,600 -2,000 -3,268 -15.47%
NP 9,614 12,056 1,287 3,485 4,364 4,144 10,182 -3.75%
-
NP to SH 9,614 12,056 1,287 3,485 4,364 4,144 10,182 -3.75%
-
Tax Rate 20.90% 29.65% 52.21% 29.72% 37.33% 32.55% 24.30% -
Total Cost 198,066 198,928 196,162 185,316 186,832 178,008 243,946 -12.97%
-
Net Worth 214,435 21,267,454 20,969,573 214,952 214,297 213,543 216,501 -0.63%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 214,435 21,267,454 20,969,573 214,952 214,297 213,543 216,501 -0.63%
NOSH 752,138 634,109 634,109 634,109 634,109 634,109 634,109 12.06%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 4.63% 5.71% 0.65% 1.85% 2.28% 2.28% 4.01% -
ROE 4.48% 0.06% 0.01% 1.62% 2.04% 1.94% 4.70% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 28.06 34.32 32.08 30.12 30.50 29.00 43.10 -24.90%
EPS 1.56 1.96 0.21 0.56 0.70 0.64 1.68 -4.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2897 34.59 34.07 0.3429 0.3419 0.34 0.3672 -14.63%
Adjusted Per Share Value based on latest NOSH - 634,109
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 27.61 28.05 26.25 25.10 25.42 24.22 33.79 -12.60%
EPS 1.28 1.60 0.17 0.46 0.58 0.55 1.35 -3.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2851 28.276 27.88 0.2858 0.2849 0.2839 0.2878 -0.62%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.27 0.31 0.30 0.31 0.33 0.415 0.355 -
P/RPS 0.96 0.90 0.94 1.03 1.08 1.43 0.82 11.09%
P/EPS 20.79 15.81 143.47 55.76 47.40 62.90 20.56 0.74%
EY 4.81 6.33 0.70 1.79 2.11 1.59 4.86 -0.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.01 0.01 0.90 0.97 1.22 0.97 -2.77%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 29/05/24 28/02/24 27/11/23 24/08/23 30/05/23 27/02/23 -
Price 0.25 0.375 0.305 0.31 0.32 0.335 0.375 -
P/RPS 0.89 1.09 0.95 1.03 1.05 1.16 0.87 1.52%
P/EPS 19.25 19.12 145.86 55.76 45.96 50.77 21.71 -7.71%
EY 5.20 5.23 0.69 1.79 2.18 1.97 4.61 8.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.01 0.01 0.90 0.94 0.99 1.02 -10.76%

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