[JAG] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 11.58%
YoY- 177.04%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 210,200 222,292 254,224 159,061 152,957 133,610 149,584 25.43%
PBT 26,680 29,312 31,208 11,815 10,156 7,270 6,352 160.09%
Tax -8,000 -10,200 -10,000 -2,828 -2,146 -120 -240 933.53%
NP 18,680 19,112 21,208 8,987 8,009 7,150 6,112 110.45%
-
NP to SH 19,430 19,970 21,676 9,169 8,217 7,418 6,152 115.11%
-
Tax Rate 29.99% 34.80% 32.04% 23.94% 21.13% 1.65% 3.78% -
Total Cost 191,520 203,180 233,016 150,074 144,948 126,460 143,472 21.21%
-
Net Worth 216,804 186,800 182,238 172,102 156,668 154,238 153,838 25.67%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 216,804 186,800 182,238 172,102 156,668 154,238 153,838 25.67%
NOSH 634,109 544,109 544,109 544,109 454,651 1,818,606 1,818,606 -50.42%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.89% 8.60% 8.34% 5.65% 5.24% 5.35% 4.09% -
ROE 8.96% 10.69% 11.89% 5.33% 5.25% 4.81% 4.00% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 33.54 41.41 47.36 35.55 34.19 7.47 8.26 154.30%
EPS 3.51 3.72 4.04 2.04 1.83 0.42 0.32 392.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3459 0.348 0.3395 0.3847 0.3502 0.0862 0.085 154.67%
Adjusted Per Share Value based on latest NOSH - 544,109
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 27.92 29.52 33.77 21.13 20.32 17.75 19.87 25.42%
EPS 2.58 2.65 2.88 1.22 1.09 0.99 0.82 114.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.288 0.2481 0.242 0.2286 0.2081 0.2049 0.2043 25.69%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.34 0.305 0.375 0.27 0.17 0.065 0.03 -
P/RPS 1.01 0.74 0.79 0.76 0.50 0.87 0.36 98.79%
P/EPS 10.97 8.20 9.29 13.17 9.26 15.68 8.83 15.55%
EY 9.12 12.20 10.77 7.59 10.80 6.38 11.33 -13.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.88 1.10 0.70 0.49 0.75 0.35 98.53%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/11/21 24/08/21 28/05/21 23/02/21 26/11/20 24/08/20 29/05/20 -
Price 0.375 0.375 0.39 0.345 0.21 0.235 0.065 -
P/RPS 1.12 0.91 0.82 0.97 0.61 3.15 0.79 26.17%
P/EPS 12.10 10.08 9.66 16.83 11.43 56.68 19.12 -26.26%
EY 8.27 9.92 10.35 5.94 8.75 1.76 5.23 35.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 1.15 0.90 0.60 2.73 0.76 26.37%

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