[JAG] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -82.67%
YoY- -80.26%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 334 171 812 514 328 183 917 -49.02%
PBT -261 -117 -118 -147 -75 93 -189 24.03%
Tax 0 0 10 10 18 -18 0 -
NP -261 -117 -108 -137 -57 75 -189 24.03%
-
NP to SH -261 -117 -108 -137 -75 93 -189 24.03%
-
Tax Rate - - - - - 19.35% - -
Total Cost 595 288 920 651 385 108 1,106 -33.87%
-
Net Worth 320,318 329,939 337,885 3,303 2,385 2,439 2,406 2515.08%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 320,318 329,939 337,885 3,303 2,385 2,439 2,406 2515.08%
NOSH 79,090 77,999 77,142 76,111 74,999 71,538 72,692 5.79%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -78.14% -68.42% -13.30% -26.65% -17.38% 40.98% -20.61% -
ROE -0.08% -0.04% -0.03% -4.15% -3.14% 3.81% -7.85% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.42 0.22 1.05 0.68 0.44 0.26 1.26 -51.95%
EPS -0.33 -0.15 -0.14 0.18 -0.10 0.13 -0.26 17.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.05 4.23 4.38 0.0434 0.0318 0.0341 0.0331 2371.85%
Adjusted Per Share Value based on latest NOSH - 77,500
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.04 0.02 0.11 0.07 0.04 0.02 0.12 -51.95%
EPS -0.03 -0.02 -0.01 -0.02 -0.01 0.01 -0.03 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4254 0.4382 0.4488 0.0044 0.0032 0.0032 0.0032 2512.51%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.21 0.23 0.22 0.17 0.18 0.23 0.20 -
P/RPS 0.00 0.00 0.14 25.17 41.16 89.91 15.85 -
P/EPS 0.00 0.00 2.00 -94.44 -180.00 176.92 -76.92 -
EY 0.00 0.00 50.07 -1.06 -0.56 0.57 -1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.06 0.00 3.92 5.66 6.74 6.04 -95.91%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 21/05/13 27/02/13 28/11/12 14/08/12 29/05/12 24/02/12 -
Price 0.22 0.23 0.24 0.22 0.17 0.18 0.25 -
P/RPS 0.00 0.00 0.15 32.58 38.87 70.37 19.82 -
P/EPS 0.00 0.00 2.18 -122.22 -170.00 138.46 -96.15 -
EY 0.00 0.00 45.89 -0.82 -0.59 0.72 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.00 5.07 5.35 5.28 7.55 -96.02%

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