[JAG] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[JAG] JAG BERHAD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -65.66%
YoY- 40.9%
Quarter Report
Latest QR
Upcoming QR
JAG's Result
JAG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 800 812 771 691 795 917 720 7.26%
PBT -328 -118 -260 -328 -198 -189 -480 -22.40%
Tax 10 10 -8 -18 -18 0 0 -
NP -318 -108 -268 -346 -216 -189 -480 -23.98%
-
NP to SH -318 -108 -250 -328 -198 -189 -480 -23.98%
-
Tax Rate - - - - - - - -
Total Cost 1,118 920 1,039 1,037 1,011 1,106 1,200 -4.60%
-
Net Worth 329,939 317,550 3,363 2,322 2,439 2,337 2,534 2461.32%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 329,939 317,550 3,363 2,322 2,439 2,337 2,534 2461.32%
NOSH 77,999 72,500 77,500 73,043 71,538 70,625 73,684 3.86%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -39.75% -13.30% -34.76% -50.07% -27.17% -20.61% -66.67% -
ROE -0.10% -0.03% -7.43% -14.12% -8.12% -8.08% -18.94% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.03 1.12 0.99 0.95 1.11 1.30 0.98 3.36%
EPS -0.41 -0.15 -0.32 -0.45 -0.28 -0.27 -0.65 -26.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.23 4.38 0.0434 0.0318 0.0341 0.0331 0.0344 2365.56%
Adjusted Per Share Value based on latest NOSH - 73,043
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.11 0.11 0.10 0.09 0.11 0.12 0.10 6.55%
EPS -0.04 -0.01 -0.03 -0.04 -0.03 -0.03 -0.06 -23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4382 0.4218 0.0045 0.0031 0.0032 0.0031 0.0034 2443.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.23 0.22 0.17 0.18 0.23 0.20 0.21 -
P/RPS 22.43 19.64 17.09 19.03 20.70 15.40 21.49 2.89%
P/EPS -56.42 -147.69 -52.70 -40.08 -83.10 -74.74 -32.24 45.17%
EY -1.77 -0.68 -1.90 -2.49 -1.20 -1.34 -3.10 -31.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.05 3.92 5.66 6.74 6.04 6.10 -95.92%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 27/02/13 28/11/12 14/08/12 29/05/12 24/02/12 21/11/11 -
Price 0.23 0.24 0.22 0.17 0.18 0.25 0.24 -
P/RPS 22.43 21.43 22.11 17.97 16.20 19.25 24.56 -5.86%
P/EPS -56.42 -161.11 -68.20 -37.86 -65.03 -93.42 -36.84 32.83%
EY -1.77 -0.62 -1.47 -2.64 -1.54 -1.07 -2.71 -24.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.05 5.07 5.35 5.28 7.55 6.98 -96.27%

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