[JAG] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 48.77%
YoY- 177.04%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 157,650 111,146 63,556 159,061 114,718 66,805 37,396 160.73%
PBT 20,010 14,656 7,802 11,815 7,617 3,635 1,588 440.66%
Tax -6,000 -5,100 -2,500 -2,828 -1,610 -60 -60 2048.40%
NP 14,010 9,556 5,302 8,987 6,007 3,575 1,528 337.47%
-
NP to SH 14,573 9,985 5,419 9,169 6,163 3,709 1,538 347.16%
-
Tax Rate 29.99% 34.80% 32.04% 23.94% 21.14% 1.65% 3.78% -
Total Cost 143,640 101,590 58,254 150,074 108,711 63,230 35,868 151.96%
-
Net Worth 216,804 186,800 182,238 172,102 156,668 154,238 153,838 25.67%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 216,804 186,800 182,238 172,102 156,668 154,238 153,838 25.67%
NOSH 634,109 544,109 544,109 544,109 454,651 1,818,606 1,818,606 -50.42%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.89% 8.60% 8.34% 5.65% 5.24% 5.35% 4.09% -
ROE 6.72% 5.35% 2.97% 5.33% 3.93% 2.40% 1.00% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 25.15 20.71 11.84 35.55 25.64 3.73 2.07 427.69%
EPS 2.63 1.86 1.01 2.04 1.37 0.21 0.08 924.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3459 0.348 0.3395 0.3847 0.3502 0.0862 0.085 154.67%
Adjusted Per Share Value based on latest NOSH - 544,109
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 20.94 14.76 8.44 21.13 15.24 8.87 4.97 160.63%
EPS 1.94 1.33 0.72 1.22 0.82 0.49 0.20 354.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.288 0.2481 0.242 0.2286 0.2081 0.2049 0.2043 25.69%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.34 0.305 0.375 0.27 0.17 0.065 0.03 -
P/RPS 1.35 1.47 3.17 0.76 0.66 1.74 1.45 -4.64%
P/EPS 14.62 16.40 37.15 13.17 12.34 31.36 35.30 -44.40%
EY 6.84 6.10 2.69 7.59 8.10 3.19 2.83 80.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.88 1.10 0.70 0.49 0.75 0.35 98.53%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/11/21 24/08/21 28/05/21 23/02/21 26/11/20 24/08/20 29/05/20 -
Price 0.375 0.375 0.39 0.345 0.21 0.235 0.065 -
P/RPS 1.49 1.81 3.29 0.97 0.82 6.29 3.15 -39.26%
P/EPS 16.13 20.16 38.63 16.83 15.24 113.37 76.49 -64.53%
EY 6.20 4.96 2.59 5.94 6.56 0.88 1.31 181.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 1.15 0.90 0.60 2.73 0.76 26.37%

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