[JAG] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 169.3%
YoY- -53.4%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 60 151 357 497 84 155 240 -60.21%
PBT -404 -215 24 219 -316 -259 -116 129.24%
Tax 0 0 0 0 0 0 0 -
NP -404 -215 24 219 -316 -259 -116 129.24%
-
NP to SH -404 -215 24 219 -316 -259 -116 129.24%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 464 366 333 278 400 414 356 19.26%
-
Net Worth 2,356 2,215 2,220 2,455 2,172 2,523 2,706 -8.79%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 2,356 2,215 2,220 2,455 2,172 2,523 2,706 -8.79%
NOSH 67,333 65,151 60,000 66,363 65,833 66,410 64,444 2.95%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -673.33% -142.38% 6.72% 44.06% -376.19% -167.10% -48.33% -
ROE -17.14% -9.71% 1.08% 8.92% -14.55% -10.26% -4.29% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.09 0.23 0.59 0.75 0.13 0.23 0.37 -60.93%
EPS -0.60 -0.33 0.04 0.33 -0.48 -0.39 -0.18 122.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.034 0.037 0.037 0.033 0.038 0.042 -11.41%
Adjusted Per Share Value based on latest NOSH - 66,363
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.01 0.02 0.05 0.07 0.01 0.02 0.03 -51.82%
EPS -0.05 -0.03 0.00 0.03 -0.04 -0.03 -0.02 83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0031 0.0029 0.003 0.0033 0.0029 0.0034 0.0036 -9.46%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.17 0.12 0.15 0.09 0.08 0.06 0.09 -
P/RPS 190.78 51.78 25.21 12.02 62.70 25.71 24.17 294.94%
P/EPS -28.33 -36.36 375.00 27.27 -16.67 -15.38 -50.00 -31.45%
EY -3.53 -2.75 0.27 3.67 -6.00 -6.50 -2.00 45.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.86 3.53 4.05 2.43 2.42 1.58 2.14 72.51%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 25/08/10 26/04/10 24/02/10 25/11/09 26/08/09 -
Price 0.14 0.13 0.09 0.09 0.08 0.07 0.07 -
P/RPS 157.11 56.09 15.13 12.02 62.70 29.99 18.80 310.22%
P/EPS -23.33 -39.39 225.00 27.27 -16.67 -17.95 -38.89 -28.80%
EY -4.29 -2.54 0.44 3.67 -6.00 -5.57 -2.57 40.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 3.82 2.43 2.43 2.42 1.84 1.67 78.73%

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