[JAG] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 149.95%
YoY- 428.67%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,303 1,219 1,064 824 1,112 1,040 805 37.73%
PBT -221 95 354 470 -939 -272 -134 39.46%
Tax 0 0 0 0 -2 -1 -1 -
NP -221 95 354 470 -941 -273 -135 38.77%
-
NP to SH -221 95 354 470 -941 -237 -135 38.77%
-
Tax Rate - 0.00% 0.00% 0.00% - - - -
Total Cost 1,524 1,124 710 354 2,053 1,313 940 37.88%
-
Net Worth 2,209 2,578 2,753 2,912 2,434 2,716 3,307 -23.52%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,209 2,578 2,753 2,912 2,434 2,716 3,307 -23.52%
NOSH 66,969 67,857 65,555 66,197 65,804 57,804 67,499 -0.52%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -16.96% 7.79% 33.27% 57.04% -84.62% -26.25% -16.77% -
ROE -10.00% 3.68% 12.86% 16.14% -38.65% -8.72% -4.08% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.95 1.80 1.62 1.24 1.69 1.80 1.19 38.86%
EPS -0.33 0.14 0.54 0.71 -1.43 -0.41 -0.20 39.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.038 0.042 0.044 0.037 0.047 0.049 -23.11%
Adjusted Per Share Value based on latest NOSH - 66,197
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.17 0.16 0.14 0.11 0.15 0.14 0.11 33.56%
EPS -0.03 0.01 0.05 0.06 -0.12 -0.03 -0.02 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0029 0.0034 0.0037 0.0039 0.0032 0.0036 0.0044 -24.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.08 0.06 0.09 0.05 0.06 0.09 0.19 -
P/RPS 4.11 3.34 5.55 4.02 3.55 5.00 15.93 -59.37%
P/EPS -24.24 42.86 16.67 7.04 -4.20 -21.95 -95.00 -59.67%
EY -4.13 2.33 6.00 14.20 -23.83 -4.56 -1.05 148.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.58 2.14 1.14 1.62 1.91 3.88 -26.93%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 26/08/09 29/04/09 26/02/09 28/11/08 25/08/08 -
Price 0.08 0.07 0.07 0.05 0.06 0.08 0.05 -
P/RPS 4.11 3.90 4.31 4.02 3.55 4.45 4.19 -1.27%
P/EPS -24.24 50.00 12.96 7.04 -4.20 -19.51 -25.00 -2.03%
EY -4.13 2.00 7.71 14.20 -23.83 -5.12 -4.00 2.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.84 1.67 1.14 1.62 1.70 1.02 77.60%

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