[JAG] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[JAG] JAG BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -30.54%
YoY- -40.58%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 60,087 61,412 78,244 54,385 66,171 46,504 47,950 16.18%
PBT 1,989 2,789 4,863 3,809 5,450 5,354 6,855 -56.07%
Tax -974 -405 -1,300 -589 -803 -900 -2,600 -47.94%
NP 1,015 2,384 3,563 3,220 4,647 4,454 4,255 -61.43%
-
NP to SH 1,015 2,384 3,563 3,220 4,636 4,589 4,567 -63.20%
-
Tax Rate 48.97% 14.52% 26.73% 15.46% 14.73% 16.81% 37.93% -
Total Cost 59,072 59,028 74,681 51,165 61,524 42,050 43,695 22.19%
-
Net Worth 216,501 216,901 220,939 220,439 220,879 216,804 186,800 10.30%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - 3,133 - - -
Div Payout % - - - - 67.60% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 216,501 216,901 220,939 220,439 220,879 216,804 186,800 10.30%
NOSH 634,109 634,109 634,109 634,109 634,109 634,109 544,109 10.71%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.69% 3.88% 4.55% 5.92% 7.02% 9.58% 8.87% -
ROE 0.47% 1.10% 1.61% 1.46% 2.10% 2.12% 2.44% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.19 10.34 12.79 8.68 10.56 7.42 8.93 9.17%
EPS 0.17 0.40 0.58 0.51 0.74 0.73 0.85 -65.70%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.3672 0.3653 0.3612 0.3517 0.3524 0.3459 0.348 3.63%
Adjusted Per Share Value based on latest NOSH - 634,109
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.99 8.16 10.40 7.23 8.80 6.18 6.38 16.13%
EPS 0.13 0.32 0.47 0.43 0.62 0.61 0.61 -64.22%
DPS 0.00 0.00 0.00 0.00 0.42 0.00 0.00 -
NAPS 0.2878 0.2884 0.2937 0.2931 0.2937 0.2883 0.2484 10.28%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.355 0.335 0.35 0.325 0.335 0.34 0.305 -
P/RPS 3.48 3.24 2.74 3.75 3.17 4.58 3.41 1.36%
P/EPS 206.21 83.44 60.09 63.26 45.29 46.44 35.85 220.00%
EY 0.48 1.20 1.66 1.58 2.21 2.15 2.79 -68.96%
DY 0.00 0.00 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 0.97 0.92 0.97 0.92 0.95 0.98 0.88 6.68%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 26/08/22 31/05/22 23/02/22 17/11/21 24/08/21 -
Price 0.375 0.35 0.345 0.385 0.36 0.375 0.375 -
P/RPS 3.68 3.38 2.70 4.44 3.41 5.05 4.20 -8.41%
P/EPS 217.83 87.17 59.23 74.94 48.67 51.22 44.08 189.28%
EY 0.46 1.15 1.69 1.33 2.05 1.95 2.27 -65.39%
DY 0.00 0.00 0.00 0.00 1.39 0.00 0.00 -
P/NAPS 1.02 0.96 0.96 1.09 1.02 1.08 1.08 -3.72%

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