[JAG] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -30.16%
YoY- 1275.21%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 130,389 137,012 143,434 143,908 135,716 596 668 3232.76%
PBT 6,756 7,728 7,762 7,500 9,081 -509 -522 -
Tax -432 -666 -600 -2,000 -1,206 0 0 -
NP 6,324 7,061 7,162 5,500 7,875 -509 -522 -
-
NP to SH 6,324 7,061 7,162 5,500 7,875 -509 -522 -
-
Tax Rate 6.39% 8.62% 7.73% 26.67% 13.28% - - -
Total Cost 124,065 129,950 136,272 138,408 127,841 1,105 1,190 2096.47%
-
Net Worth 87,514 76,219 101,244 99,589 7,139,683 3,103 320,318 -57.79%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,977 4,771 3,255 - - - - -
Div Payout % 62.90% 67.57% 45.45% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 87,514 76,219 101,244 99,589 7,139,683 3,103 320,318 -57.79%
NOSH 795,584 715,675 651,090 654,761 474,397 79,583 79,090 364.03%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.85% 5.15% 4.99% 3.82% 5.80% -85.46% -78.14% -
ROE 7.23% 9.26% 7.07% 5.52% 0.11% -16.41% -0.16% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.39 19.14 22.03 21.98 28.61 0.75 0.84 620.85%
EPS 0.66 0.99 1.10 0.84 1.66 -0.64 -0.66 -
DPS 0.50 0.67 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.1065 0.1555 0.1521 15.05 0.039 4.05 -90.90%
Adjusted Per Share Value based on latest NOSH - 654,761
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.34 18.22 19.07 19.13 18.04 0.08 0.09 3204.01%
EPS 0.84 0.94 0.95 0.73 1.05 -0.07 -0.07 -
DPS 0.53 0.63 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.1164 0.1013 0.1346 0.1324 9.4925 0.0041 0.4259 -57.78%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.155 0.21 0.34 0.30 0.565 0.21 0.21 -
P/RPS 0.95 1.10 1.54 1.36 1.97 0.00 0.00 -
P/EPS 19.50 21.28 30.91 35.71 34.04 0.00 0.00 -
EY 5.13 4.70 3.24 2.80 2.94 0.00 0.00 -
DY 3.23 3.17 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.97 2.19 1.97 0.04 0.00 0.05 820.85%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 10/02/15 20/11/14 13/08/14 28/05/14 26/02/14 21/11/13 20/08/13 -
Price 0.175 0.22 0.215 0.315 0.50 0.31 0.22 -
P/RPS 1.07 1.15 0.98 1.43 1.75 0.00 0.00 -
P/EPS 22.02 22.30 19.55 37.50 30.12 0.00 0.00 -
EY 4.54 4.48 5.12 2.67 3.32 0.00 0.00 -
DY 2.86 3.03 2.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.07 1.38 2.07 0.03 0.00 0.06 783.56%

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