[JAG] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -1068.48%
YoY- -395.88%
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 42,839 20,813 84,791 60,884 40,646 20,540 130,389 -52.41%
PBT -1,598 -1,882 -21,985 -15,185 1,705 261 6,756 -
Tax -18 -18 2,879 -485 -87 -51 -432 -88.00%
NP -1,616 -1,900 -19,106 -15,670 1,618 210 6,324 -
-
NP to SH -1,642 -1,914 -19,100 -15,670 1,618 210 6,324 -
-
Tax Rate - - - - 5.10% 19.54% 6.39% -
Total Cost 44,455 22,713 103,897 76,554 39,028 20,330 124,065 -49.58%
-
Net Worth 125,261 120,019 110,561 112,051 121,026 116,445 87,514 27.03%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 3,977 -
Div Payout % - - - - - - 62.90% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 125,261 120,019 110,561 112,051 121,026 116,445 87,514 27.03%
NOSH 1,172,857 1,125,882 1,091,428 1,073,287 1,078,666 1,050,000 795,584 29.56%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -3.77% -9.13% -22.53% -25.74% 3.98% 1.02% 4.85% -
ROE -1.31% -1.59% -17.28% -13.98% 1.34% 0.18% 7.23% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.65 1.85 7.77 5.67 3.77 1.96 16.39 -63.29%
EPS -0.14 -0.17 -1.75 -1.46 0.15 0.02 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.1068 0.1066 0.1013 0.1044 0.1122 0.1109 0.11 -1.95%
Adjusted Per Share Value based on latest NOSH - 1,087,295
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 5.70 2.77 11.27 8.09 5.40 2.73 17.34 -52.40%
EPS -0.22 -0.25 -2.54 -2.08 0.22 0.03 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.53 -
NAPS 0.1665 0.1596 0.147 0.149 0.1609 0.1548 0.1164 26.98%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.095 0.105 0.105 0.10 0.115 0.15 0.155 -
P/RPS 2.60 5.68 1.35 1.76 3.05 7.67 0.95 95.77%
P/EPS -67.86 -61.76 -6.00 -6.85 76.67 750.00 19.50 -
EY -1.47 -1.62 -16.67 -14.60 1.30 0.13 5.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 -
P/NAPS 0.89 0.98 1.04 0.96 1.02 1.35 1.41 -26.43%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 18/05/16 29/02/16 27/11/15 19/08/15 21/05/15 10/02/15 -
Price 0.115 0.09 0.095 0.095 0.10 0.145 0.175 -
P/RPS 3.15 4.87 1.22 1.67 2.65 7.41 1.07 105.54%
P/EPS -82.14 -52.94 -5.43 -6.51 66.67 725.00 22.02 -
EY -1.22 -1.89 -18.42 -15.37 1.50 0.14 4.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
P/NAPS 1.08 0.84 0.94 0.91 0.89 1.31 1.59 -22.74%

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