[JAG] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -1760.0%
YoY- -203.01%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 2,070 758 3,457 2,695 1,730 792 6,214 -51.97%
PBT -404 -396 -1,806 -567 62 144 332 -
Tax -11 0 -2 -14 -27 -10 0 -
NP -415 -396 -1,808 -581 35 134 332 -
-
NP to SH -415 -396 -1,808 -581 35 134 332 -
-
Tax Rate - - - - 43.55% 6.94% 0.00% -
Total Cost 2,485 1,154 5,265 3,276 1,695 658 5,882 -43.72%
-
Net Worth 5,172 4,799 7,970 6,588 6,999 7,918 6,129 -10.71%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 5,172 4,799 7,970 6,588 6,999 7,918 6,129 -10.71%
NOSH 60,144 59,999 59,932 59,896 58,333 60,909 51,076 11.52%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -20.05% -52.24% -52.30% -21.56% 2.02% 16.92% 5.34% -
ROE -8.02% -8.25% -22.68% -8.82% 0.50% 1.69% 5.42% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.44 1.26 5.77 4.50 2.97 1.30 12.17 -56.96%
EPS -0.69 -0.66 -3.01 -0.97 0.06 0.22 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.086 0.08 0.133 0.11 0.12 0.13 0.12 -19.93%
Adjusted Per Share Value based on latest NOSH - 59,805
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.28 0.10 0.46 0.36 0.23 0.11 0.83 -51.57%
EPS -0.06 -0.05 -0.24 -0.08 0.00 0.02 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0069 0.0064 0.0106 0.0088 0.0093 0.0105 0.0081 -10.14%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.16 0.20 0.31 0.37 0.39 0.58 0.71 -
P/RPS 4.65 15.83 5.37 8.22 13.15 44.61 5.84 -14.10%
P/EPS -23.19 -30.30 -10.28 -38.14 650.00 263.64 109.23 -
EY -4.31 -3.30 -9.73 -2.62 0.15 0.38 0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.50 2.33 3.36 3.25 4.46 5.92 -53.81%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 16/05/05 23/02/05 26/11/04 23/08/04 18/05/04 20/02/04 -
Price 0.16 0.19 0.21 0.37 0.37 0.47 0.70 -
P/RPS 4.65 15.04 3.64 8.22 12.48 36.15 5.75 -13.21%
P/EPS -23.19 -28.79 -6.96 -38.14 616.67 213.64 107.69 -
EY -4.31 -3.47 -14.37 -2.62 0.16 0.47 0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.38 1.58 3.36 3.08 3.62 5.83 -53.34%

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