[JAG] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 493.8%
YoY- 110.53%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 137,242 129,282 111,800 93,579 92,912 85,678 83,252 39.50%
PBT 9,725 10,018 9,808 2,564 -420 -3,196 -7,528 -
Tax -40 -84 0 -505 -28 -36 -72 -32.39%
NP 9,685 9,934 9,808 2,059 -448 -3,232 -7,600 -
-
NP to SH 9,622 9,878 9,728 2,011 -510 -3,284 -7,656 -
-
Tax Rate 0.41% 0.84% 0.00% 19.70% - - - -
Total Cost 127,557 119,348 101,992 91,520 93,360 88,910 90,852 25.35%
-
Net Worth 137,002 129,825 128,085 125,822 137,752 125,261 120,019 9.21%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 1,603 2,351 - - - - - -
Div Payout % 16.67% 23.81% - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 137,002 129,825 128,085 125,822 137,752 125,261 120,019 9.21%
NOSH 1,202,833 1,175,952 1,158,095 1,143,845 1,276,665 1,172,857 1,125,882 4.50%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.06% 7.68% 8.77% 2.20% -0.48% -3.77% -9.13% -
ROE 7.02% 7.61% 7.59% 1.60% -0.37% -2.62% -6.38% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.41 10.99 9.65 8.18 7.28 7.31 7.39 33.55%
EPS 0.80 0.84 0.84 0.18 -0.04 -0.28 -0.68 -
DPS 0.13 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1139 0.1104 0.1106 0.11 0.1079 0.1068 0.1066 4.51%
Adjusted Per Share Value based on latest NOSH - 1,143,845
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.25 17.19 14.86 12.44 12.35 11.39 11.07 39.51%
EPS 1.28 1.31 1.29 0.27 -0.07 -0.44 -1.02 -
DPS 0.21 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1822 0.1726 0.1703 0.1673 0.1831 0.1665 0.1596 9.22%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.13 0.125 0.11 0.115 0.10 0.095 0.105 -
P/RPS 1.14 1.14 1.14 1.41 1.37 1.30 1.42 -13.60%
P/EPS 16.25 14.88 13.10 65.41 -250.00 -33.93 -15.44 -
EY 6.15 6.72 7.64 1.53 -0.40 -2.95 -6.48 -
DY 1.03 1.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.13 0.99 1.05 0.93 0.89 0.98 10.59%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 16/08/17 16/05/17 23/02/17 22/11/16 18/08/16 18/05/16 -
Price 0.12 0.155 0.15 0.14 0.11 0.115 0.09 -
P/RPS 1.05 1.41 1.55 1.71 1.51 1.57 1.22 -9.51%
P/EPS 15.00 18.45 17.86 79.63 -275.00 -41.07 -13.24 -
EY 6.67 5.42 5.60 1.26 -0.36 -2.43 -7.56 -
DY 1.11 1.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.40 1.36 1.27 1.02 1.08 0.84 16.02%

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