[JAG] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[JAG] JAG BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 31.82%
YoY- 109.51%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 194,040 132,629 54,385 223,821 157,650 111,146 63,556 110.31%
PBT 11,460 8,671 3,809 25,460 20,010 14,656 7,802 29.18%
Tax -2,293 -1,889 -589 -6,803 -6,000 -5,100 -2,500 -5.59%
NP 9,167 6,782 3,220 18,657 14,010 9,556 5,302 44.00%
-
NP to SH 9,167 6,782 3,220 19,210 14,573 9,985 5,419 41.92%
-
Tax Rate 20.01% 21.79% 15.46% 26.72% 29.99% 34.80% 32.04% -
Total Cost 184,873 125,847 51,165 205,164 143,640 101,590 58,254 115.80%
-
Net Worth 216,901 220,939 220,439 220,879 216,804 186,800 182,238 12.29%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 3,133 - - - -
Div Payout % - - - 16.31% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 216,901 220,939 220,439 220,879 216,804 186,800 182,238 12.29%
NOSH 634,109 634,109 634,109 634,109 634,109 544,109 544,109 10.73%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.72% 5.11% 5.92% 8.34% 8.89% 8.60% 8.34% -
ROE 4.23% 3.07% 1.46% 8.70% 6.72% 5.35% 2.97% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 32.68 21.68 8.68 35.71 25.15 20.71 11.84 96.64%
EPS 1.50 1.09 0.51 3.36 2.63 1.86 1.01 30.13%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.3653 0.3612 0.3517 0.3524 0.3459 0.348 0.3395 4.99%
Adjusted Per Share Value based on latest NOSH - 634,109
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 25.80 17.63 7.23 29.76 20.96 14.78 8.45 110.31%
EPS 1.22 0.90 0.43 2.55 1.94 1.33 0.72 42.08%
DPS 0.00 0.00 0.00 0.42 0.00 0.00 0.00 -
NAPS 0.2884 0.2937 0.2931 0.2937 0.2883 0.2484 0.2423 12.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.335 0.35 0.325 0.335 0.34 0.305 0.375 -
P/RPS 1.03 1.61 3.75 0.94 1.35 1.47 3.17 -52.70%
P/EPS 21.70 31.57 63.26 10.93 14.62 16.40 37.15 -30.10%
EY 4.61 3.17 1.58 9.15 6.84 6.10 2.69 43.16%
DY 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
P/NAPS 0.92 0.97 0.92 0.95 0.98 0.88 1.10 -11.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 31/05/22 23/02/22 17/11/21 24/08/21 28/05/21 -
Price 0.35 0.345 0.385 0.36 0.375 0.375 0.39 -
P/RPS 1.07 1.59 4.44 1.01 1.49 1.81 3.29 -52.67%
P/EPS 22.67 31.12 74.94 11.75 16.13 20.16 38.63 -29.88%
EY 4.41 3.21 1.33 8.51 6.20 4.96 2.59 42.54%
DY 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
P/NAPS 0.96 0.96 1.09 1.02 1.08 1.08 1.15 -11.33%

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