[JAG] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
01-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -13.27%
YoY- 315.02%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 146,206 145,364 142,952 143,623 137,242 129,282 111,800 19.56%
PBT 2,006 2,478 1,948 10,891 9,725 10,018 9,808 -65.25%
Tax 16 0 0 -2,494 -40 -84 0 -
NP 2,022 2,478 1,948 8,397 9,685 9,934 9,808 -65.06%
-
NP to SH 1,906 2,360 1,832 8,346 9,622 9,878 9,728 -66.23%
-
Tax Rate -0.80% 0.00% 0.00% 22.90% 0.41% 0.84% 0.00% -
Total Cost 144,184 142,886 141,004 135,226 127,557 119,348 101,992 25.93%
-
Net Worth 146,506 146,230 146,918 140,203 137,002 129,825 128,085 9.36%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 2,637 1,603 2,351 - -
Div Payout % - - - 31.61% 16.67% 23.81% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 146,506 146,230 146,918 140,203 137,002 129,825 128,085 9.36%
NOSH 1,377,937 1,377,937 1,377,937 1,377,930 1,202,833 1,175,952 1,158,095 12.27%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.38% 1.70% 1.36% 5.85% 7.06% 7.68% 8.77% -
ROE 1.30% 1.61% 1.25% 5.95% 7.02% 7.61% 7.59% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.62 10.56 10.38 10.89 11.41 10.99 9.65 6.58%
EPS 0.13 0.18 0.12 0.68 0.80 0.84 0.84 -71.14%
DPS 0.00 0.00 0.00 0.20 0.13 0.20 0.00 -
NAPS 0.1064 0.1062 0.1067 0.1063 0.1139 0.1104 0.1106 -2.54%
Adjusted Per Share Value based on latest NOSH - 1,377,930
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 19.42 19.31 18.99 19.08 18.23 17.17 14.85 19.56%
EPS 0.25 0.31 0.24 1.11 1.28 1.31 1.29 -66.47%
DPS 0.00 0.00 0.00 0.35 0.21 0.31 0.00 -
NAPS 0.1946 0.1942 0.1951 0.1862 0.182 0.1724 0.1701 9.37%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.075 0.08 0.08 0.10 0.13 0.125 0.11 -
P/RPS 0.71 0.76 0.77 0.92 1.14 1.14 1.14 -27.04%
P/EPS 54.16 46.68 60.13 15.80 16.25 14.88 13.10 157.37%
EY 1.85 2.14 1.66 6.33 6.15 6.72 7.64 -61.11%
DY 0.00 0.00 0.00 2.00 1.03 1.60 0.00 -
P/NAPS 0.70 0.75 0.75 0.94 1.14 1.13 0.99 -20.61%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 16/11/18 17/08/18 30/05/18 01/03/18 27/11/17 16/08/17 16/05/17 -
Price 0.06 0.075 0.075 0.09 0.12 0.155 0.15 -
P/RPS 0.57 0.71 0.72 0.83 1.05 1.41 1.55 -48.63%
P/EPS 43.33 43.76 56.37 14.22 15.00 18.45 17.86 80.45%
EY 2.31 2.29 1.77 7.03 6.67 5.42 5.60 -44.55%
DY 0.00 0.00 0.00 2.22 1.11 1.29 0.00 -
P/NAPS 0.56 0.71 0.70 0.85 1.05 1.40 1.36 -44.62%

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