[JAG] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[JAG] JAG BERHAD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 45.95%
YoY- 136.46%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 132,629 54,385 223,821 157,650 111,146 63,556 159,061 -11.43%
PBT 8,671 3,809 25,460 20,010 14,656 7,802 11,815 -18.68%
Tax -1,889 -589 -6,803 -6,000 -5,100 -2,500 -2,828 -23.64%
NP 6,782 3,220 18,657 14,010 9,556 5,302 8,987 -17.15%
-
NP to SH 6,782 3,220 19,210 14,573 9,985 5,419 9,169 -18.25%
-
Tax Rate 21.79% 15.46% 26.72% 29.99% 34.80% 32.04% 23.94% -
Total Cost 125,847 51,165 205,164 143,640 101,590 58,254 150,074 -11.10%
-
Net Worth 220,939 220,439 220,879 216,804 186,800 182,238 172,102 18.17%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 3,133 - - - - -
Div Payout % - - 16.31% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 220,939 220,439 220,879 216,804 186,800 182,238 172,102 18.17%
NOSH 634,109 634,109 634,109 634,109 544,109 544,109 544,109 10.77%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.11% 5.92% 8.34% 8.89% 8.60% 8.34% 5.65% -
ROE 3.07% 1.46% 8.70% 6.72% 5.35% 2.97% 5.33% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 21.68 8.68 35.71 25.15 20.71 11.84 35.55 -28.15%
EPS 1.09 0.51 3.36 2.63 1.86 1.01 2.04 -34.22%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.3612 0.3517 0.3524 0.3459 0.348 0.3395 0.3847 -4.12%
Adjusted Per Share Value based on latest NOSH - 634,109
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 17.62 7.22 29.73 20.94 14.76 8.44 21.13 -11.43%
EPS 0.90 0.43 2.55 1.94 1.33 0.72 1.22 -18.40%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.00 -
NAPS 0.2934 0.2928 0.2934 0.288 0.2481 0.242 0.2286 18.15%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.35 0.325 0.335 0.34 0.305 0.375 0.27 -
P/RPS 1.61 3.75 0.94 1.35 1.47 3.17 0.76 65.17%
P/EPS 31.57 63.26 10.93 14.62 16.40 37.15 13.17 79.39%
EY 3.17 1.58 9.15 6.84 6.10 2.69 7.59 -44.21%
DY 0.00 0.00 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.92 0.95 0.98 0.88 1.10 0.70 24.36%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 31/05/22 23/02/22 17/11/21 24/08/21 28/05/21 23/02/21 -
Price 0.345 0.385 0.36 0.375 0.375 0.39 0.345 -
P/RPS 1.59 4.44 1.01 1.49 1.81 3.29 0.97 39.14%
P/EPS 31.12 74.94 11.75 16.13 20.16 38.63 16.83 50.82%
EY 3.21 1.33 8.51 6.20 4.96 2.59 5.94 -33.72%
DY 0.00 0.00 1.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.09 1.02 1.08 1.08 1.15 0.90 4.40%

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