[JAG] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
16-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 103.08%
YoY- 400.79%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 35,738 143,623 102,932 64,641 27,950 93,579 69,684 -35.95%
PBT 487 10,891 7,294 5,009 2,452 2,564 -315 -
Tax 0 -2,494 -30 -42 0 -505 -21 -
NP 487 8,397 7,264 4,967 2,452 2,059 -336 -
-
NP to SH 458 8,346 7,217 4,939 2,432 2,011 -383 -
-
Tax Rate 0.00% 22.90% 0.41% 0.84% 0.00% 19.70% - -
Total Cost 35,251 135,226 95,668 59,674 25,498 91,520 70,020 -36.74%
-
Net Worth 146,918 140,203 137,002 129,825 128,085 125,822 137,752 4.39%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 2,637 1,202 1,175 - - - -
Div Payout % - 31.61% 16.67% 23.81% - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 146,918 140,203 137,002 129,825 128,085 125,822 137,752 4.39%
NOSH 1,377,937 1,377,930 1,202,833 1,175,952 1,158,095 1,143,845 1,276,666 5.22%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.36% 5.85% 7.06% 7.68% 8.77% 2.20% -0.48% -
ROE 0.31% 5.95% 5.27% 3.80% 1.90% 1.60% -0.28% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 2.60 10.89 8.56 5.50 2.41 8.18 5.46 -39.04%
EPS 0.03 0.68 0.60 0.42 0.21 0.18 -0.03 -
DPS 0.00 0.20 0.10 0.10 0.00 0.00 0.00 -
NAPS 0.1067 0.1063 0.1139 0.1104 0.1106 0.11 0.1079 -0.74%
Adjusted Per Share Value based on latest NOSH - 1,193,809
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4.75 19.08 13.67 8.59 3.71 12.43 9.26 -35.94%
EPS 0.06 1.11 0.96 0.66 0.32 0.27 -0.05 -
DPS 0.00 0.35 0.16 0.16 0.00 0.00 0.00 -
NAPS 0.1951 0.1862 0.182 0.1724 0.1701 0.1671 0.183 4.36%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.08 0.10 0.13 0.125 0.11 0.115 0.10 -
P/RPS 3.08 0.92 1.52 2.27 4.56 1.41 1.83 41.53%
P/EPS 240.51 15.80 21.67 29.76 52.38 65.41 -333.33 -
EY 0.42 6.33 4.62 3.36 1.91 1.53 -0.30 -
DY 0.00 2.00 0.77 0.80 0.00 0.00 0.00 -
P/NAPS 0.75 0.94 1.14 1.13 0.99 1.05 0.93 -13.37%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 01/03/18 27/11/17 16/08/17 16/05/17 23/02/17 22/11/16 -
Price 0.075 0.09 0.12 0.155 0.15 0.14 0.11 -
P/RPS 2.89 0.83 1.40 2.82 6.22 1.71 2.02 26.99%
P/EPS 225.48 14.22 20.00 36.90 71.43 79.63 -366.67 -
EY 0.44 7.03 5.00 2.71 1.40 1.26 -0.27 -
DY 0.00 2.22 0.83 0.65 0.00 0.00 0.00 -
P/NAPS 0.70 0.85 1.05 1.40 1.36 1.27 1.02 -22.21%

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