[JAG] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 21.17%
YoY- 42.86%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 447 334 171 812 514 328 183 81.27%
PBT -382 -261 -117 -118 -147 -75 93 -
Tax 0 0 0 10 10 18 -18 -
NP -382 -261 -117 -108 -137 -57 75 -
-
NP to SH -382 -261 -117 -108 -137 -75 93 -
-
Tax Rate - - - - - - 19.35% -
Total Cost 829 595 288 920 651 385 108 288.64%
-
Net Worth 3,103 320,318 329,939 337,885 3,303 2,385 2,439 17.39%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,103 320,318 329,939 337,885 3,303 2,385 2,439 17.39%
NOSH 79,583 79,090 77,999 77,142 76,111 74,999 71,538 7.35%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -85.46% -78.14% -68.42% -13.30% -26.65% -17.38% 40.98% -
ROE -12.31% -0.08% -0.04% -0.03% -4.15% -3.14% 3.81% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.56 0.42 0.22 1.05 0.68 0.44 0.26 66.70%
EPS -0.48 -0.33 -0.15 -0.14 0.18 -0.10 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 4.05 4.23 4.38 0.0434 0.0318 0.0341 9.35%
Adjusted Per Share Value based on latest NOSH - 72,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.06 0.04 0.02 0.11 0.07 0.04 0.02 107.86%
EPS -0.05 -0.03 -0.02 -0.01 -0.02 -0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0041 0.4259 0.4387 0.4492 0.0044 0.0032 0.0032 17.94%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.21 0.21 0.23 0.22 0.17 0.18 0.23 -
P/RPS 0.00 0.00 0.00 0.14 25.17 41.16 89.91 -
P/EPS 0.00 0.00 0.00 2.00 -94.44 -180.00 176.92 -
EY 0.00 0.00 0.00 50.07 -1.06 -0.56 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.05 0.06 0.00 3.92 5.66 6.74 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 20/08/13 21/05/13 27/02/13 28/11/12 14/08/12 29/05/12 -
Price 0.31 0.22 0.23 0.24 0.22 0.17 0.18 -
P/RPS 0.00 0.00 0.00 0.15 32.58 38.87 70.37 -
P/EPS 0.00 0.00 0.00 2.18 -122.22 -170.00 138.46 -
EY 0.00 0.00 0.00 45.89 -0.82 -0.59 0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.06 0.06 0.00 5.07 5.35 5.28 -

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