[JAG] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 296.83%
YoY- -8.82%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 812 685 656 732 917 880 1,106 -18.54%
PBT -118 -196 -150 372 -189 -101 128 -
Tax 10 13 36 -72 0 0 0 -
NP -108 -182 -114 300 -189 -101 128 -
-
NP to SH -108 -182 -150 372 -189 -101 128 -
-
Tax Rate - - - 19.35% - - 0.00% -
Total Cost 920 867 770 432 1,106 981 978 -3.97%
-
Net Worth 337,885 3,303 2,385 2,439 2,406 2,614 2,581 2440.41%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 337,885 3,303 2,385 2,439 2,406 2,614 2,581 2440.41%
NOSH 77,142 76,110 74,999 71,538 72,692 75,999 71,111 5.55%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -13.30% -26.65% -17.38% 40.98% -20.61% -11.52% 11.57% -
ROE -0.03% -5.53% -6.29% 15.25% -7.85% -3.88% 4.96% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.05 0.90 0.87 1.02 1.26 1.16 1.56 -23.10%
EPS -0.14 0.24 -0.20 0.52 -0.26 -0.13 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.38 0.0434 0.0318 0.0341 0.0331 0.0344 0.0363 2306.59%
Adjusted Per Share Value based on latest NOSH - 71,538
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.11 0.09 0.09 0.10 0.12 0.12 0.15 -18.60%
EPS -0.01 -0.02 -0.02 0.05 -0.03 -0.01 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4488 0.0044 0.0032 0.0032 0.0032 0.0035 0.0034 2454.40%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.22 0.17 0.18 0.23 0.20 0.21 0.21 -
P/RPS 0.14 18.88 20.58 22.48 15.85 18.14 13.50 -95.17%
P/EPS 2.00 -70.83 -90.00 44.23 -76.92 -157.50 116.67 -93.26%
EY 50.07 -1.41 -1.11 2.26 -1.30 -0.63 0.86 1383.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.92 5.66 6.74 6.04 6.10 5.79 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 14/08/12 29/05/12 24/02/12 21/11/11 23/08/11 -
Price 0.24 0.22 0.17 0.18 0.25 0.24 0.23 -
P/RPS 0.15 24.43 19.44 17.59 19.82 20.73 14.79 -95.24%
P/EPS 2.18 -91.67 -85.00 34.62 -96.15 -180.00 127.78 -93.29%
EY 45.89 -1.09 -1.18 2.89 -1.04 -0.56 0.78 1394.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 5.07 5.35 5.28 7.55 6.98 6.34 -

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