[JAG] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -59.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 3,457 2,695 1,730 792 6,214 4,768 3,285 3.44%
PBT -1,806 -567 62 144 332 587 534 -
Tax -2 -14 -27 -10 0 -23 -15 -73.74%
NP -1,808 -581 35 134 332 564 519 -
-
NP to SH -1,808 -581 35 134 332 564 519 -
-
Tax Rate - - 43.55% 6.94% 0.00% 3.92% 2.81% -
Total Cost 5,265 3,276 1,695 658 5,882 4,204 2,766 53.29%
-
Net Worth 7,970 6,588 6,999 7,918 6,129 6,665 3,363 77.29%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 7,970 6,588 6,999 7,918 6,129 6,665 3,363 77.29%
NOSH 59,932 59,896 58,333 60,909 51,076 51,272 48,055 15.78%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -52.30% -21.56% 2.02% 16.92% 5.34% 11.83% 15.80% -
ROE -22.68% -8.82% 0.50% 1.69% 5.42% 8.46% 15.43% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.77 4.50 2.97 1.30 12.17 9.30 6.84 -10.67%
EPS -3.01 -0.97 0.06 0.22 0.65 1.10 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.133 0.11 0.12 0.13 0.12 0.13 0.07 53.10%
Adjusted Per Share Value based on latest NOSH - 60,909
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.46 0.36 0.23 0.11 0.83 0.63 0.44 2.99%
EPS -0.24 -0.08 0.00 0.02 0.04 0.07 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0106 0.0088 0.0093 0.0105 0.0081 0.0089 0.0045 76.57%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 0.31 0.37 0.39 0.58 0.71 0.53 0.00 -
P/RPS 5.37 8.22 13.15 44.61 5.84 5.70 0.00 -
P/EPS -10.28 -38.14 650.00 263.64 109.23 48.18 0.00 -
EY -9.73 -2.62 0.15 0.38 0.92 2.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 3.36 3.25 4.46 5.92 4.08 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 26/11/04 23/08/04 18/05/04 20/02/04 03/11/03 24/07/03 -
Price 0.21 0.37 0.37 0.47 0.70 0.63 0.00 -
P/RPS 3.64 8.22 12.48 36.15 5.75 6.77 0.00 -
P/EPS -6.96 -38.14 616.67 213.64 107.69 57.27 0.00 -
EY -14.37 -2.62 0.16 0.47 0.93 1.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 3.36 3.08 3.62 5.83 4.85 0.00 -

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