[JAG] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -78.05%
YoY- -81.17%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 154,411 146,206 145,364 142,952 143,623 137,242 129,282 12.53%
PBT 2,396 2,006 2,478 1,948 10,891 9,725 10,018 -61.36%
Tax -488 16 0 0 -2,494 -40 -84 222.13%
NP 1,908 2,022 2,478 1,948 8,397 9,685 9,934 -66.61%
-
NP to SH 1,845 1,906 2,360 1,832 8,346 9,622 9,878 -67.22%
-
Tax Rate 20.37% -0.80% 0.00% 0.00% 22.90% 0.41% 0.84% -
Total Cost 152,503 144,184 142,886 141,004 135,226 127,557 119,348 17.70%
-
Net Worth 154,452 146,506 146,230 146,918 140,203 137,002 129,825 12.24%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 2,637 1,603 2,351 -
Div Payout % - - - - 31.61% 16.67% 23.81% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 154,452 146,506 146,230 146,918 140,203 137,002 129,825 12.24%
NOSH 1,515,731 1,377,937 1,377,937 1,377,937 1,377,930 1,202,833 1,175,952 18.38%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.24% 1.38% 1.70% 1.36% 5.85% 7.06% 7.68% -
ROE 1.19% 1.30% 1.61% 1.25% 5.95% 7.02% 7.61% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.19 10.62 10.56 10.38 10.89 11.41 10.99 -4.90%
EPS 0.10 0.13 0.18 0.12 0.68 0.80 0.84 -75.70%
DPS 0.00 0.00 0.00 0.00 0.20 0.13 0.20 -
NAPS 0.1019 0.1064 0.1062 0.1067 0.1063 0.1139 0.1104 -5.18%
Adjusted Per Share Value based on latest NOSH - 1,377,937
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 20.53 19.44 19.33 19.01 19.10 18.25 17.19 12.52%
EPS 0.25 0.25 0.31 0.24 1.11 1.28 1.31 -66.75%
DPS 0.00 0.00 0.00 0.00 0.35 0.21 0.31 -
NAPS 0.2054 0.1948 0.1944 0.1953 0.1864 0.1822 0.1726 12.26%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.05 0.075 0.08 0.08 0.10 0.13 0.125 -
P/RPS 0.49 0.71 0.76 0.77 0.92 1.14 1.14 -42.95%
P/EPS 41.08 54.16 46.68 60.13 15.80 16.25 14.88 96.43%
EY 2.43 1.85 2.14 1.66 6.33 6.15 6.72 -49.14%
DY 0.00 0.00 0.00 0.00 2.00 1.03 1.60 -
P/NAPS 0.49 0.70 0.75 0.75 0.94 1.14 1.13 -42.62%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 16/11/18 17/08/18 30/05/18 01/03/18 27/11/17 16/08/17 -
Price 0.05 0.06 0.075 0.075 0.09 0.12 0.155 -
P/RPS 0.49 0.57 0.71 0.72 0.83 1.05 1.41 -50.47%
P/EPS 41.08 43.33 43.76 56.37 14.22 15.00 18.45 70.26%
EY 2.43 2.31 2.29 1.77 7.03 6.67 5.42 -41.33%
DY 0.00 0.00 0.00 0.00 2.22 1.11 1.29 -
P/NAPS 0.49 0.56 0.71 0.70 0.85 1.05 1.40 -50.24%

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