[JAG] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -333.33%
YoY- -225.81%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 135,716 596 668 684 812 685 656 3364.17%
PBT 9,081 -509 -522 -468 -118 -196 -150 -
Tax -1,206 0 0 0 10 13 36 -
NP 7,875 -509 -522 -468 -108 -182 -114 -
-
NP to SH 7,875 -509 -522 -468 -108 -182 -150 -
-
Tax Rate 13.28% - - - - - - -
Total Cost 127,841 1,105 1,190 1,152 920 867 770 2892.78%
-
Net Worth 7,139,683 3,103 320,318 329,939 337,885 3,303 2,385 20370.50%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 7,139,683 3,103 320,318 329,939 337,885 3,303 2,385 20370.50%
NOSH 474,397 79,583 79,090 77,999 77,142 76,110 74,999 240.87%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.80% -85.46% -78.14% -68.42% -13.30% -26.65% -17.38% -
ROE 0.11% -16.41% -0.16% -0.14% -0.03% -5.53% -6.29% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.61 0.75 0.84 0.88 1.05 0.90 0.87 919.92%
EPS 1.66 -0.64 -0.66 -0.60 -0.14 0.24 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.05 0.039 4.05 4.23 4.38 0.0434 0.0318 5905.28%
Adjusted Per Share Value based on latest NOSH - 77,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.04 0.08 0.09 0.09 0.11 0.09 0.09 3292.10%
EPS 1.05 -0.07 -0.07 -0.06 -0.01 -0.02 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.4925 0.0041 0.4259 0.4387 0.4492 0.0044 0.0032 20246.78%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.565 0.21 0.21 0.23 0.22 0.17 0.18 -
P/RPS 1.97 0.00 0.00 0.00 0.14 18.88 20.58 -78.98%
P/EPS 34.04 0.00 0.00 0.00 2.00 -70.83 -90.00 -
EY 2.94 0.00 0.00 0.00 50.07 -1.41 -1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.00 0.05 0.06 0.00 3.92 5.66 -96.28%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 21/11/13 20/08/13 21/05/13 27/02/13 28/11/12 14/08/12 -
Price 0.50 0.31 0.22 0.23 0.24 0.22 0.17 -
P/RPS 1.75 0.00 0.00 0.00 0.15 24.43 19.44 -79.82%
P/EPS 30.12 0.00 0.00 0.00 2.18 -91.67 -85.00 -
EY 3.32 0.00 0.00 0.00 45.89 -1.09 -1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.00 0.06 0.06 0.00 5.07 5.35 -96.81%

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